The budget director of Feathered Friends Inc., with the assistance of the controller, treasurer, production manager, and sales manager, has gathered the following data for use in developing the budgeted income statement for December 2014:
a. Estimated sales for December:
Bird house ............. 3,200 units at $50 per unit
Bird feeder ............. 3,000 units at $70 per unit
b. Estimated inventories at December 1:

c. Desired inventories at December 31:

d. Direct materials used in production:

e. Anticipated cost of purchases and beginning and ending inventory of direct materials:
Wood..........$7.00 per ft.
Plastic.........$1.00 per lb.
f. Direct labor requirement:
Bird House:
Fabrication Department ........ 0.20 hr. at $16 per hr.
Assembly Department ........ 0.30 hr. at $12 per hr.
Bird Feeder:
Fabrication Department ........ 0.40 hr. at $16 per hr.
Assembly Department ........ 0.35 hr. at $12 per hr.
g. Estimated factory overhead costs for December:
Indirect factory wages ......... $75,000
Power and light ............ $ 6,000
Depreciation of plant and equipment ... 23,000
Insurance and property tax ....... 5,000
h. Estimated operating expenses for December:
Sales salaries expense .............. $ 70,000
Advertising expense .............. 18,000
Office salaries expense ............. 21,000
Depreciation expense€”office equipment ...... 600
Telephone expense€”selling ............ 550
Telephone expense€”administrative ........ 250
Travel expense€”selling ............. 4,000
Office supplies expense .............. 200
Miscellaneous administrative expense ........ 400
i. Estimated other income and expense for December:
Interest revenue ......... $ 200
Interest expense ......... 122
j. Estimated tax rate: 30%

Instructions
1. Prepare a sales budget for December.
2. Prepare a production budget for December.
3. Prepare a direct materials purchases budget for December.
4. Prepare a direct labor cost budget for December.
5. Prepare a factory overhead cost budget for December.
6. Prepare a cost of goods sold budget for December. Work in process at the beginning of December is estimated to be $ 29,000, and work in process at the end of December is estimated to be $ 35,400.
7. Prepare a selling and administrative expenses budget for December.
8. Prepare a budgeted income statement forDecember.

Transcribed Image Text:

Direct materials: Finished products: Wood...200 Bird house320 units at $27 per unit Bird feeder... 270 units at $40 per unit Directmaterials Wood. Finished products: Bird house290 units at $27 per unit Bird feeder. 250 units at $41 per unit 200lbs. In manufacture of Bird House: Wood..080 ft. per unit of product Plastic...... 0.50 lb. per unit of product In manufacture of Bird Feeder: Wood ........120 ft. per unit of product Plastic.............0.75lb.per unit of product