Explore BrainMass

Budgets and income statement

LaRussa Inc. is preparing its annual budgets for the year ending December 31, 2009. Accounting assistants furnish the data shown below.

Product JB 50 Product JB 60
Sales budget:
Anticipated volume in units 400,000 200,000
Unit selling price $20 $25
Production budget:
Desired ending finished goods units 25,000 15,000
Beginning finished goods units 30,000 10,000
Direct materials budget:
Direct materials per unit (pounds) 2 3
Desired ending direct materials pounds 30,000 15,000
Beginning direct materials pounds 40,000 10,000
Cost per pound $3 $4
Direct labor budget:
Direct labor time per unit 0.4 0.6
Direct labor rate per hour $12 $12
Budgeted income statement:
Total unit cost $12 $21

an accounting assistant has prepared the detailed manufacturing overhead budget and the selling and administrative expense budget. The latter shows selling expenses of $660,000 for product JB 50 and $360,000 for product JB 60, and administrative expenses of $540,000 for product JB 50 and $340,000 for product JB 60. Income taxes are expected to be 30%.

Prepare sales, production, direct materials, direct labor, and income statement budgets.

Prepare the following budgets for the year. Show data for each product. Quarterly budgets should not be prepared.
(a) Sales

(b) Production

(c) Direct materials

(d) Direct labor

(e) Income statement (Note: Income taxes are not allocated to the products.)

Solution Summary

The solution explains the preparation of required budgets and the income statement