Bathworks produces hair and bath products. Bathworks owner would like to have an estimate of the companys
Question:
Bathworks produces hair and bath products. Bathworks’ owner would like to have an estimate of the company’s net income in the coming year.
Required
Project Bathworks’s net income next year by completing the operating budgets and budgeted income statement that follows. Assume that the selling price will remain constant.
1. Sales budget:
2. Production budget:
aDesired units of ending finished goods inventory 5 10% of next quarter’s budgeted sales.
bDesired units of beginning finished goods inventory 5 10% of current quarter’s budgeted sales.
3. Direct materials purchases budget:
4. Direct labor budget:
5. Overhead budget:
6. Selling and administrative expenses budget:
7. Cost of goods manufactured budget:
Bathworks
Cost of Goods Manufactured Budget
For the Year Ended December 31
8. Budgeted incomestatement:
Bathworks Sales Budget For the Year Ended December 31 Quarter 2 3 4 Year Sales in units Selling price per unit Total sales 4,000 3,000 $6 × ? 5,000 5,000 17,000 $24,000 Bathworks Production Budget For the Year Ended December 31 Quarter Year Sales in units 4,000 Plus desired units of ending 300 4,300 ? 600 600 finished goods inventory Desired total units Less desired units of beginning 7400 finished goods inventoryb Total production units 400 3,900 Bathworks Direct Materials Purchases Budget For the Year Ended December 31 Quarter Total production units Ounces per unit Total production needs in ounces Plus desired ounces of ending direct 3,900 3,200 5,000 5,100 17,200 X 4 ×4 ×4 × 4 15,600 materials inventory 2,560 18,160 3,600 3,600 Less desired ounces of beginning direct materials inventory 3,120 ? 3,120 Total ounces of direct materials to be 15,040 x $0.10 Total cost of direct materials purchases 1,504 purchased Cost per ounce Desired ounces of ending direct materials inventory 20% of next quarter's budgeted production needs in ounces. "Desired ounces of beginning direct materials inventory 20% of current quarter's budgeted production needs in ounces. Bathworks Direct Labor Budget For the Year Ended December 31 Quarter Year Total production units Direct labor hours per unit Total direct labor hours Direct labor cost per hour Total direct labor cost 3,900 ×0.10 × 7 X ? 390X ×$20 $7,800 × ? × ? × ? × ? Bathworks Overhead Budget For the Year Ended December 31 Quarter 2 3 Year Variable overhead costs: 195 ? 7 $ 7 Factory supplies ($0.05) Employee benefits (50.25) Inspection ($0.10) Maintenance and repairs ($0.15) 585 Utilities ($0.05) Total variable overhead costs $2,340 $ ? ? 975 390 195 4,300 Total fixed overhead costs Total overhead costs $6,640 $7 7 ? Bathworks Selling and Administrative Expenses Budget For the Year Ended December 31 Quarter 3 2 Year Variable selling and administrative expenses: Delivery expenses (S0.10) Sales commissions (50.15) Accounting ($0.05) Other administrative expenses ($0.20) Total variable selling and 400 $77 $ 600 200 800 administrative expenses $2,000 $7$7 Total fixed selling and administrative expenses 5,000 Total selling and administrative expenses $7,000 7?? Direct materials used: Direct materials inventory, beginning Purchases Cost of direct materials available for use Less direct materials inventory, ending Cost of direct materials used Direct labor costs Overhead costs Total manufacturing costs Work in process inventory, beginning Less work in process inventory, ending Cost of goods manufactured Units produced Manufactured cost per unit
Step by Step Answer:
1 Bathworks Sales Budget For the Year Ended December 31 Quarter 1 2 3 4 Year Sales in units 4000 3000 5000 5000 17000 Selling price per unit 6 6 6 6 6 Total sales 24000 18000 30000 30000 102000 2 Bath...View the full answer
Principles of Accounting
ISBN: 978-1133626985
12th edition
Authors: Belverd E. Needles, Marian Powers and Susan V. Crosson
Students also viewed these Managerial Accounting questions
-
Bathworks produces hair and bath products. Bathworks' owner would like to have an estimate of the company's net income in the coming year. Required Project Bathworks's net income next year by...
-
Bertha's Bathworks produces hair and bath products. Its biggest customer is a national retail chain that specializes in such products. Bertha Jackson, the owner of Bertha's Bathworks, would like to...
-
The head-nurse in a hospital would like to have a profile of the patients that come to her ward. a. What would be the nature of the study that would be designed - Exploratory, descriptive, or...
-
Randy, Inc., can issue 3-month commercial paper with a face value of $1,500,000 for $1,450,000. Transaction costs will be $1,500. The effective annualized percentage cost of the financing, based on a...
-
The increased number of small commuter planes in major airports has heightened concern over air safety. An eastern airport has recorded a monthly average of five near misses on landings and takeoffs...
-
Preston Village engaged in the following transactions: 1. It issued $ 20 million in bonds to purchase a new municipal ofce building. The proceeds were recorded in a capital projects fund. 2. It...
-
What is the purpose of operations management?
-
You are auditing Martha's Prison Clothes Inc., as of December 31, 2014. The inventory for orange jumpsuits shows 1,263 suits at $ 782 for a total of $ 987,666. When you look at the invoices for the...
-
I sin(t)dt. Evaluate Evaluate d dx d 1 dx S 1 + 22 X dx.
-
A 450-mm-long AISI 1020 steel rod is subjected to a tensile load of 55 kN. The allowable tensile stress is 140 MPa and the allowable total elongation is not to exceed 0.2 mm. Calculate the required...
-
Enterprises, Inc.s principal product is a hammer that carries a lifetime guarantee. Cost and production data for the hammer follow. Direct materials: Anodized steel: 1 kilograms per hammer at $2 per...
-
All Eyes Security Services Company provides security monitoring services. It employs four security specialists. Each specialist works an average of 180 hours a month. The companys controller has...
-
An effective way to assess the creative climate of an organization for which you have worked is to fill out the following questionnaire. Answer each question based on your work experience in that...
-
In what ways are annotations similar to interfaces? (Choose two.) A. They can both declare methods with bodies. B. They can both declare constructors. C. They can both declare constants. D. They can...
-
Assume the file system is accessible, /flower/rose.txt exists, and the other two directories /garden and ursery do not exist. What is the expected result after executing the following code snippet?...
-
Given a Broadway show, which information is best stored using annotations? (Choose two.) A. The number of people attending each day B. The maximum number of tickets a person can purchase C. The total...
-
What is the result of running the following program? A. 6 B. X C. The code does not compile. D. The code compiles but throws a NullPointerException at runtime. E. The code compiles but throws a...
-
What is the minimum number of requires directives that need to be removed to break the cyclic dependency? A. None, there is no cyclic dependency B. 1 C. 2 D. 3 E. 4 module com.animal { exports...
-
How does the general conditions section of the estimate relate to the general conditions of the specifications?
-
[a] Two foam blocks, each with a charge of 19 micro coulombs (1 C = 10-6 C), are both held in place 19 cm apart in the east-west direction. A foam ball with a charge 49 C is placed 55 cm north of the...
-
PowerWorld Simulator case Problem 11_26 duplicates Example 11.10, except with the synchronous generator initially supplying \(75 \mathrm{MW}\) at unity power factor to the infinite bus. (a) Derive...
-
Use the internet to find a publicly-held companys annual report. Locate the section reporting Stockholders Equity. Assume that you work for a consulting firm that has recently taken on this firm as a...
-
A corporation issues 6,000 shares of $1 par value stock for a parcel of land valued at $12,000. Prepare the journal entry to reflect this transaction.
-
The number of shares that a corporations incorporation documents allows it to sell is referred to as ________. A. Issued stock B. Outstanding stock C. Common stock D. Authorized stock
-
A recent "study" examined the possibility of cooking a chicken by slapping it really hard. If your hand has enough kinetic energy, the slap could convert this into thermal energy to cook the bird....
-
Skydiving terminal velocity. When determining the terminalvelocity of items in free fall, the friction factor f is typicallycalled the drag coefficient and is represented by the symbol CD.They are...
-
A steel alloy has a melting temperature = 1450C, its density = 7.87 g/cm2, specific heat=0.46 /gC, and heat of fusion - 270 1/8 Assume specific heat has the same value for solid and molten metal. The...
Study smarter with the SolutionInn App