Bertha's Bathworks produces hair and bath products. Its biggest customer is a national retail chain that specializes
Question:
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 have an estimate of the company's net income in the coming year.
Required
Project Bertha's Bathworks' net income next year by completing the operating budgets and budgeted income statement that follow.
1. Sales budget:
2. Production Budget:
3. Direct Materials Purchases Budget:
4. Direct Labor Budget:
5. Overhead Budget:
6. Selling and administrative Expense Budget:
7. Cost of Goods Manufactured Budget:
8. Budgeted IncomeStatement:
Transcribed Image Text:
Bertha's Bathworks Production Budget For the Year Ended December 31 Quarter 2 4000 ? 1 2 3 Year Sales in units Plus desired units of ending finished goods inventory Desired total units 300 , 4.300 600 600 Less desired units of beginning finished goods inventoryt 400 Total production units 2 3,900 ? ? 400 "Desired units of ending finished goods inventory-10% of next quarter's budgeted sales t Desired units of beginning finished goods inventory: 10% of current quarter's budgeted sales. Bertha's Bathworks Direct Materials Purchases Budget For the Year Ended December 31 Quarter 2 3 Year Total production units x 3 ounces per unit Total production needs 3,900 3,200 5,00 5,100 17,200 11,700 in ounces Plus desired ounces of ending direct materials inventory"*,9203,600 3,600 13,620 Less desired ounces of beginning direct materials inventoryt Total ounces of direct materials to be purchased x Cost per ounce Total cost of direct materials purchases 2,340 2,340 112B0 1,128 "Desired ounces of ending direct materials inventor-20% of next quarter's budgeted production needs inounces. tOesred aunces of beginning direct materials inventory-20% of arrent quarter's budgeted production needs in ounces. Bertha's Bathworks Direct Labor Budget For the Year Ended December 31 Quarter 4 Year x ? x? ×? x? X x? x? Total production units 3,900 Direct labor hours per unit x0.10 390 x Direct labor cost per hour XS7 $2,730 Total direct labor hours Total direct labor cost Bertha's Bathworks Overhead Budget For the Year Ended December 31 2 3 Year Factory supplies (S0.05) Employee benefits (S0.25) Inspection IS0.10) Maintenance and repairs ($0.15) Total variable overhead costs Total fixed overhead costs Total overhead costs Note: The figures in parentheses are variable costs per unit. Bertha's Bathworks Selling and Administrative Expense Budget For the Year Ended December 31 Quarter 2 3 Year Variable selling and administrative expenses S 400 ? Delivery expenses (S0.10) Sales commissions (50.15) Accounting ($0.05) Other administrative expenses ($0.20) 600 ?? 200 ?? 800 Total variable seling and administrative expenses 2,000 7? Fixed selling and administrative expenses 5,000 ?? Sales salaries Depreciation, office equipment Taxes and insurance 900 ? ? 7007 Total fixed selling and administrative expenses $7,600 Total selling and administrative expenses $9,600 ? Note The figures in parentheses are variable costs per unit. Bertha's Bathworks Cost of Goods Manufactured Budget For the Year Ended December 31 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 pracess inventory, ending* Cost of goods manufactured Manufactured Cost perUnit-Cost of Goods Manufactured Units Produced it is the company's policy to have no units in process at the end of the year Bertha's Bathworks Budgeted Income Statement For the Year Ended December 31 Sales Cost of goods sold Finished goods inventory, beginning Cost of goods manufactured Cost of goods available for sale Less finished goods inventory, ending Cost of goods sold Gross margin Selling and adminstrative expenses income from operations Income taxes expense (30%). Net income The figure in parentheses is the company's income tax rate.
Fantastic news! We've Found the answer you've been seeking!
Step by Step Answer:
Answer rating: 66% (9 reviews)
Operating budgets and budgeted income statement prepared 1Sales Budget Berthas Bathworks Sales Budget For the Year Ended December 31 Quarter 1 2 3 4 Year Sales in units 4000 3000 5000 5000 17000 Selli...View the full answer
Answered By
Mario Alvarez
I teach Statistics and Probability for students of my university ( Univerisity Centroamerican Jose Simeon Canas) in my free time and when students ask for me, I prepare and teach students that are in courses of Statistics and Probability. Also I teach students of the University Francisco Gavidia and Universidad of El Salvador that need help in some topics about Statistics, Probability, Math, Calculus. I love teaching Statistics and Probability! Why me?
** I have experience in Statistics and Probability topics for middle school, high school and university.
** I always want to share my knowledge with my students and have a great relationship with them.
** I have experience working with students online.
** I am very patient with my students and highly committed with them
5.00+
1+ Reviews
10+ Question Solved
Related Book For
Question Posted:
Students also viewed these Managerial Accounting questions
-
The owner of Soffritto Italian Grill would like to predict the amount of the tip a server receives from dinner customers. From randomly selected tables, the owner has collected the data shown in the...
-
Bathworks produces hair and bath products. Bathworks owner would like to have an estimate of the companys net income in the coming year. Required Project Bathworkss net income next year by completing...
-
The owner of a mail-order catalog would like to compare her sales with the geographic distribution of the population. According to the U.S. Bureau of the Census, 21% of the population lives in the...
-
a. Consider the general effect of the discount rate on the dynamic efficient allocation of a depletable resource across time. Suppose we have two versions of the two-period model discussed in this...
-
Using the facts in the previous problem, if Jorge and Anita earn an additional $100,000 of taxable income, what is their marginal tax rate on this income? What is their marginal rate if, instead,...
-
Would you change the law to help owners of condominium units against overreaching HOAs? How about limits on board members not being residents of the condominiums?
-
True or False: Only electric motors on variable-frequency drives (VFDs) have electric discharge machining (EDM) damage.
-
Every Electronics, Inc., produces circuit boards for electronic devices that are made by more than a dozen customers. Competition among the producers of circuit boards is keen, with over 30 companies...
-
What is the future of international law? Here are simplified instructions in bullet points based on the topics related to the future of international law: Analyze the impact of globalization and...
-
Evaluate the sales promotion strategies used by Tim Hortons. What marketing and marketing communications objectives do they meet? How does Tim Hortons integrate sales promotions with other components...
-
The principal product of Yangsoo Enterprises, Inc., is a multipurpose hammer that carries a lifetime guarantee. Listed next are cost and production data for the Yangsoo hammer. Direct materials...
-
Felasco Nurseries, Inc., has been in business for six years and has four divisions. Ethan Poulis, the corporation's controller, has been asked to prepare a cash budget for the Southern Division for...
-
How are goats and sheep similar in appearance? How are they different?
-
Show that \(\bar{g} \frac{e^{ \pm i k \bar{R}}}{\bar{R}}\) is a solution for the Helmholtz Equation.
-
Using the general solution for the first order differential equations obtain the relation between the velocity potential and the acceleration potential.
-
A thin airfoil is plunging with \(h=\bar{h} e^{i w t}\), and pitching with \(\alpha=\bar{\alpha} e^{i(\omega t+\phi)}\) about a point \(a\). Obtain the general expression for the leading edge suction...
-
What are the values of the feathering parameters for the airfoils given by Examples 8.5 and 8.6? Examples 8.5 Assume an airfoil pitching about its leading edge and plunging with \(k=0.35\) as follows...
-
A financial portfolio usually consists of a number of investment options such as stocks and mutual funds. Visit online sources such as the Wall Street Journal (www.wsj.com), Google Finance...
-
When Steve Kerr first became the coach of the Golden State Warriors basketball team, he saw the need for some changes. He wanted to steer away from the tendency for new leaders to announce that they...
-
A Bloomberg Businessweek subscriber study asked, In the past 12 months, when traveling for business, what type of airline ticket did you purchase most often? A second question asked if the type of...
-
Compute the dot product. (i + j) (j + k)
-
Explain how managerial accountants help managers plan, control, and evaluate.
-
During the control function, the measurements taken of the performance must be accurate enough to see ________. A. Only positive results B. Deviations and variances C. The primary focus D. Only the...
-
Companies need to report both monetary and nonmonetary data and information. A. Define these two terms and provide examples of each. B. Discuss what sources are available that provide companies with...
-
Assume you have a portfolio consisting of a $400,000 investment in stock A and a $600,000 investment in stock B. Suppose that the daily volatilities of these two assets are 2% and 1.5%, respectively,...
-
What is the role of education in promoting social mobility and reducing inequality, and how can educational systems be reformed to better serve diverse populations while preparing individuals for the...
-
A European call option and put option on a non-dividend paying stock both have a strike price of $51 and an expiration date in 6 months. The put sells for $2.50 and the call sells for $2. The...
Study smarter with the SolutionInn App