BUDGET PROBLEM

The Budget Director of Dave, Inc. with the assistance of the Controller, Production Manager and the Sales Manager has gathered the subsequent data for employ in developing the Budgeted Income Statement for 2012. The Company sells and produces two products: Football Helmets and Batting helmets. Both products use two kinds of materials: Plastic and Foam Lining and they both go throughout a Molding Department and then through an Assembly Department before they are ready for sale.  Suppose that there is no Work-Process-Inventory. 

1.) Estimated Sales: 25,800 Batting Helmets at $ 40 each and 54,100 Football Helmets at $ 75 each

2.) Raw materials inventories on January 1st: Plastic – 9,500 pounds and Foam lining - 4,700 pounds

3.) Finished Goods inventories on January 1st:  Batting Helmets – 2,450 at $ 21 each and Football Helmets – 3,900 at $ 40 each

4.) Desired raw material inventory on December 31st:  Plastic – 11,400 pounds and Foam lining - 4,500 pounds

5.) Desired inventory on December 31st: Batting Helmets – 2,400 at $ 21 each and Football Helmets - 3,500 at $ 40 each

6.) Direct materials used in production: Batting Helmet – Plastic – 1.40 pounds per unit and Foam lining - .60 pounds per unit Football Helmet – Plastic – 3.20 pounds per unit and Foam lining – 1.20 pounds per unit

7.) Cost of direct materials:  Plastics - $ 6.50 per pound and Foam lining - $ 3.00 per pound

8.) Direct labor used in production: Batting Helmets - .16 hour in Molding at $14 per hour and.40 hour in Assembly at $12 per hour Football Helmets - .25 hour in Molding and .60 hour in Assembly (same rates)

9.) Budgeted Factory Labor Overhead:  Indirect factory wages - $ 250,000 Depreciation on plant and equipment - $ 63,000 Utilities - $ 24,000 Insurance and property taxes - $ 9,700

10.) Budgeted Operating Expenses:  Sales salaries expense - $ 505,700; Advertising Expense - $ 350,800; Office Salaries Expense – $ 145,800; Depreciation Expense Office Equipment - $ 6,200; Telephone Expense Selling - $ 4,700; Telephone Expense Administrative - $ 900; Travel Expense Selling - $ 42,100; Office Supplies Expense - $ 4,000; and Miscellaneous Administrative Expenses - $ 5,000.

11.) Budgeted other income and expenses: Interest Revenue - $ 12,500 Interest Expense - $ 15,700

12.) Budgeted income tax rate – 40%

REQUIRED:
Prepare a Budgeted Income Statement for 2012 with supporting schedules.