Explore BrainMass

Budgeted income statement and supporting budgets

This content was STOLEN from BrainMass.com - View the original, and get the already-completed solution here!

Danner Farm Supply Company manufactures and sells a pesticide called Snare. The following data are available for preparing budgets for Snare for the first 2 quarters of 2009.
1. Sales: Quarter 1, 28,000 bags; quarter 2, 42,000 bags. Selling price is $60 per bag.

2. Direct materials: Each bag of Snare requires 4 pounds of Gumm at a cost of $4 per pound and 6 pounds of Tarr at $1.50 per pound.

3. Desired inventory levels:

Type of Inventory January 1 April 1 July 1
Snare (bags) 8,000 12,000 18,000
Gumm (pounds) 9,000 10,000 13,000
Tarr (pounds) 14,000 20,000 25,000

4. Direct labor: Direct labor time is 15 minutes per bag at an hourly rate of $14 per hour.

5. Selling and administrative expenses are expected to be 15% of sales plus $175,000 per quarter.

6. Income taxes are expected to be 30% of income from operations.

Your assistant has prepared two budgets: (1) The manufacturing overhead budget shows expected costs to be 150% of direct labor cost. (2) The direct materials budget for Tarr shows the cost of Tarr purchases to be $297,000 in quarter 1 and $439,500 in quarter 2.
Prepare budgeted income statement and supporting budgets.

Prepare the budgeted income statement for the first 6 months and all required operating budgets by quarters. (Note: Use variable and fixed in the selling and administrative expense budget). Do not prepare the manufacturing overhead budget or the direct materials budget for Tarr.

© BrainMass Inc. brainmass.com October 17, 2018, 12:08 am ad1c9bdddf

Solution Summary

The solution explains how to prepare the budgeted income statement and supporting budgets

Similar Posting

State of South Carolina Entities

Write a paper of no more than 500 words that answers the following questions for The state of South Carolina:

•What is the mission and purpose of the organization
•What are the primary sources of funding for each
•What are the primary expenditures for each
•How successful is each entity in terms of meeting its mission and staying fiscally solvent

View Full Posting Details