ent |CALCULATOR FULL SCREEN PRINTER VERSION Problem 9-2A (Part Level Submission)

Question

ent |CALCULATOR FULL SCREEN PRINTER VERSION Problem 9-2A (Part Level Submission) Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnich the data shown below Product Product B 50 B 60 Sales budget: Anticipated volume in units Unit selling price 402,800 203,900 $28 $23 Production budget Desired ending finished goods units Beginning finished goods units 27,80019,000 34,90013,600 Direct materials budget: Direct materials per unit (pounds) Desired ending direct materials pounds Beginning direct materials pounds Cost per pound 32,100 18,500 43,000 14,600 $3 $3 Direct labor budget Direct labor time per unit 0.4 0.6 Direct labor rate per hour Budgeted income statement 512 $12 Total unit cost $14 $21 An accounting assistant has prepared the detailed manufacturing overthead budget and the selling and administrative expense budget. The latter shows selling e $661,000 for product 1B 50 and $365,000 for product 18 60, and administrative expenses of $543 $150,000 (not allocated to products. Income taxes are expected to be 30%. 000 for product Je so and S342.000 for product JB 60. tnterest expense is Aghts Re

Explanation / Answer

Budgeted income statement JB 50 JB 60 Total Sales 9264400 5709200 14973600 (402800*23) (203900*28) Cost of goods sold 5639200 4281900 9921100 (402800*14) (203900*21) Gross profit 3625200 1427300 5052500 Less: Expenses Selling expenses 661000 365000 1026000 Administrative expenses 543000 342000 885000 Net operating income 2421200 720300 1911000 Less: Interest expense 150000 Income before taxes 1761000 Less: Tax @ 30% 528300 Net income 1232700

Related Questions

Navigate

• Browse (All)
• Browse E
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.