Answer:
Walt Bach Company
a) Schedule of Cost of Goods Sold
Direct materials = $400,000 (2*$5*40,000)
Direct labor = 960,000 (1.5*$16*40,000)
Manufacturing overhead = 360,000 ($6*60,000)
Total cost of goods sold = $1,720,000
b) Budgeted Income Statement for 2013
Sales Revenue $2,200,000
Cost of goods sold (1,720,000)
Gross profit $480,000
Selling and admin. exp. 200,000
Income before tax $280,000
Income tax (30%) (84,000)
Net income $196,000
Explanation:
a) Budget Data and Calculations:
Sales: 40,000 units, unit selling price $55, Revenue = $2,200,000
Cost of one unit of finished goods:
Direct materials 2 pounds at $5 per pound = $400,000 (2*$5*40,000)
Direct labor 1.5 hours at $16 per hour = $960,000 (1.5*$16*40,000)
Manufacturing overhead $6 per direct labor hour = $360,000 ($6*60,000)
Inventories (raw materials only):
Beginning, 10,000 pounds;
Ending, 15,000 pounds.
Selling and administrative expenses: $200,000.
Income taxes: 30% of income before income taxes.
