Ginnie Springs Company has been bottling and selling water since 1940. The companys current owner would like
Question:
Ginnie Springs Company has been bottling and selling water since 1940. The company’s current owner would like to know how a new product would affect the company’s net income in the coming year.
Required
Calculate Ginnie Springs’ net income for the new product in the coming year by completing the operating budgets and budgeted income statement that follow. Assume that the selling price will remain constant.
1. Sales budget:
2. Production budget:
3. Direct materials purchases budget:
Ginnie Springs Company
Direct Materials Purchases Budget
For the Year Ended December 31
4. Direct labor budget:
5. Overhead budget:
6. Selling and administrative expenses budget:
7. Cost of goods manufactured budget:
Ginnie Springs Company
Cost of Goods Manufactured Budget
For the Year Ended December 31
8. Budgeted incomestatement:
Ginnie Springs Company Sales Budget For the Year Ended December 31 Quarter 2 4 Year Sales in units Selling price per unit Total sales 40,000 30,000 50,000 55,000 175,000 $40,000 77$ 7? Ginnie Springs Company Production Budget For the Year Ended December 31 Quarter Year Sales in units Plus desired units of ending 40,000 finished goods inventory Desired total units Less desired units of beginning 3,000 43,000 6,000 9,0006,000 finished goods inventoryb Total production units 4,000 39,000 4,000 Ginnie Springs Company Direct Materials Purchases Budget For the Year Ended December 31 Quarter 2 3 Year Total production units Ounces per unit To 39,000 32,000 50,500 55,500 × 20 × 20 × 780,000 X 20 × 20 × 20 tal production needs in ounces Plus desired ounces of ending direct materials inventory 128,000 908,000 ? 240,000 240,000 Less desired ounces of beginning 156,000 ? 156,000 direct materials inventory Total ounces of direct materials to be purchased Cost per ounce Total cost of direct 752,000 materials purchases 7,520 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 Ginnie Springs Company Direct Labor Budget For the Year Ended December 31 Quarter 2 Year 39,000 ×0.001 × ? × ? × ? × Total production units Direct labor hours per unit Total direct labor hours Direct labor cost per hour Total direct labor cost 39.0 312 $7 ?$7 ? Ginnie Springs Company Overhead Budget For the Year Ended December 31 Quarter 2 4 Year Variable overhead costs: Factory supplies (50.01) Employee benefits (50.05) Inspection (50.01) Maintenance and repairs ($0.02) Utilities ($0.01) Total variable overhead costs 390 1,950 390 780 390 $?? $3,900 ? 7? Total fixed overhead costs Total overhead costs $5,316 $? ? Ginnie Springs Company Selling and Administrative Expenses Budget For the Year Ended December 31 Quarter 4 Year Variable selling and administrative expenses: Delivery expenses ($0.01) Sales commissions ($0.02) Accounting ($0.01) Other administrative expenses ($0.01) Total variable selling and 400 ?7? 800 400 400 administrative expenses $2,000 $7? 7$ Total fixed selling and administrative expenses 5,000 Total selling and administrative expenses $7,000 7$77? 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 Ginnie Springs Company Sales Budget For the Year Ended December 31 Quarter 1 2 3 4 Year Sales in units 40000 30000 50000 55000 175000 Selling price per unit 1 1 1 1 1 Total sales 40000 30000 50000 5...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
-
The Bottled Water Company has been bottling and selling water since 1940. Ginnie Adams, the current owner of The Bottled Water Company, would like to know how a new product would affect the company's...
-
A college dean would like to know how well he can predict sophomore grade point average for first semester freshmen so that students who are headed for trouble can be given appropriate counseling....
-
The client, Mr. David Keys, would like to know what state law provides concerning the removal of a director from the board of directors of a corporation. Prepare an information letter to Mr. Keys...
-
A stock is trading at $70. You believe there is a 70% chance the price of the stock will increase by 10% over the next 3 months. You believe there is a 10% chance the stock will drop by 10%, and you...
-
Let x be a Poisson random variable with mean = 2. Calculate these probabilities: a. P(x = 0) b. P(x = 1) c. P(x > 1) d. P(x = 5)
-
If a firm buys on trade credit terms of 2/10, net 50 and decides to forgo the trade credit discount and pay on the net day, what is the annualized cost of forgoing the discount (assume a 360-day...
-
Identify some of your favorite brands. If each came to life as a person, what kind of person would he or she be? Describe the brand personality of each on what basis do you infer these traits?
-
A solid sphere (radius = R) rolls without slipping in a cylindrical trough (radius = 5R) as shown in Figure P15.56. Show that, for small displacements from equilibrium perpendicular to the length of...
-
Allard Corporation uses the LIFO method. Using the information provided, what is the unit cost of the 17 units remaining in inventory at month end? Beginning of the month: 30 units of Product BN4,...
-
Glendo 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 2014. 1. Sales: quarter 1,...
-
Bobble, Inc.s principal product is a stainless steel water bottle that carries a lifetime guarantee. Cost and production data for the water bottle follow. Direct materials: Stainless steel: 0.25...
-
Forensics Company provides fraud monitoring services. It employs five fraud specialists. Each specialist works an average of 200 hours a month. The companys controller has compiled the information...
-
Light is incident from air on a transparent substance at an angle of 58.0 o with the normal. The reflected and refracted rays are observed to be mutually perpendicular. (a) What is the index of...
-
You are applying for a health care manager position that reports to the department head of a hospital. As part of this role, you may be responsible for pulling key financial data for the department...
-
Two ropes are attached to a heavy box to pull it along the floor. One rope applies a force of 585 newtons in a direction due west; the other applies a force of 350 newtons in a direction due south....
-
A woman was on her deathbed. There was one drug that the doctors thought might save her. It was a form of radium that a druggist in the same town had recently discovered. The drug was expensive to...
-
Dwight will incrased his 401(k) contribution to a 8% with a company matchof 50% up to 6% of the company's anuual salary. 50,000, the employer's match would not exceed 3,000..(50,000 x 6%). how much...
-
A stock had returns of 12%, 2%, 9%, 16%, and -7% for the past five years. The average return on corporate bonds and government of Canada treasury bills over the past five years was 5% and 2.5%...
-
In a securitization, time tranching provides investors with the ability to choose between: A. Extension and contraction risks. B. Senior and subordinated bond classes. C. Fully amortizing and...
-
What is the expected payoff of an investment that yields $5,000 with a probability of 0.15 and $500 with a probability of 0.85? Select one: O a. $325 O b. $5,500 O c. $2,750 O d. $1,175
-
Open PowerWorld Simulator case Problem 11_21. This case models the Example 11.4 system with damping at the bus 1 generator, and with a line fault midway between buses 2 and 3. The fault is cleared by...
-
How do creditors assess risk when lending funds to a company?
-
What are some of the reasons a business owner might choose the corporate form of business?
-
Par value of a stock refers to the ________. A. Issue price of a stock B. Value assigned by the incorporation documents C. Maximum selling price of a stock D. Dividend to be paid by the corporation
-
= What is the current in a wire of radius R = 3.49 mm if the magnitude of the current density is given by (a) J. Jor/R and (b) J = Jo(1-r/R) in which r is the radial distance and Jo 8.20 x 104 A/m?...
-
There are TWO bidders who have independent private values, v and v2. For Bidder 1, his value can be either $10 or $40, each with probability of 1/2. For Bidder 2, her value can be either $20 or $50,...
-
Three strings, attached to the sides of a rectangular frame, are tied together by a knot as shown in the figure. The magnitude of the tension in the string labeled C is 74.5 N. Calculate the...
Study smarter with the SolutionInn App