Assume the estimated january 1 inventory for finished goods and work

Assume the estimated January 1 inventory for finished goods and work in process were $54,000 and $47,000 respectively. Also assume the desired December 31 inventories for

finished goods and work in process were $50,000 and $49,000 respectively. Factory overhead was budgeted for $126,000.

Using the information on the previous tabs, prepare a cost of goods sold budget for Coopie Awards for the current year.

Coopie Awards

Budgeted Cost of Goods Sold

For the current year

Work in process Inventory January 1

Direct Materials:

Direct materials inventory January 1 (Note a)

Direct materials purchases

Cost of direct materials available for sale

Less direct materials December 31 (note b)

Cost of direct materials used in production

Direct labor

Factory Overhead

Cost of goods added to production

Cost of goods available

Less work in process December 31 inventory

Cost of goods manufactured

Plus Finished goods January 1

Less finished goods December 31

Cost of goods sold

Note a: 240000 X $0.12

Note b: 200000X.12

The following are date for the sales and administrative budget for Coopie Awards:

Sales Commissions7% of sales

Advertising Expense18% of sales

Misc. selling expense$1,750 plus 4% of sales

Office salaries expense$12,000 per month

office supplies expense5% of sales

Misc administrative expense$1,400 per month plus 2% of sales


Requirement: Prepare the selling and admin budget for Coopie Awards

Coopie Awards

Selling and Administrative Budget

For the current Year

Selling Expenses:

    Sales commissions

    Advertising expenses

    Miscellaneous selling  expenses

         Total selling expenses

Administrative expenses:

    Office salaries

    Office supplies

    Miscellaneous administrative  expenses

        Total administrative expenses

Total selling and administrative expenses

Coopie Awards pays 40% in income taxes.


Requirement: Prepare Coopie Awards’ budgeted income statement


Coopie Awards

Budgeted Income Statement

For the current year

Sales Revenue$0 

Cost of Goods sold0

Gross Profit$0 

Selling and administrative expenses0

Income from operations$0 

Income Tax0

Net Income$0 

Coopie Awards sold 43,000 brass plaques for the current year with the following results. In the discussion forum comment on Coopie Awards results.


Hint: Preparing a flexible budget will help in analyzing the results. Please show the flexible budget on this tab.


Actual ResultsBudget based on 45000 unisVariance

Sales Revenue $1,548,000 $1,575,000 $27,000 Unfavorable

Direct Materials costs498000518400$20,400 Favorable

Direct Labor Costs9480099000$4,200 Favorable

Overhead Costs126000126,000$0

total dierct costs $718,800 $743,400 $24,600 Favorable

Selling and administrative cost700000729550$29,550 Favorable

operating income $129,200 $102,050 ($27,150)Favorable



Premium Custom Essays
Calculate your paper price
Pages (550 words)
Approximate price: -

Why Work with Us

Top Quality and Well-Researched Papers

We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.

Professional and Experienced Academic Writers

We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.

Free Unlimited Revisions

If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.

Prompt Delivery and 100% Money-Back-Guarantee

All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.

Original & Confidential

We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.

24/7 Customer Support

Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.

Try it now!

Calculate the price of your order

Total price:

How it works?

Follow these simple steps to get your paper done

Place your order

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

Our Services

No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.


Essay Writing Service

No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.


Admission Essays & Business Writing Help

An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.


Editing Support

Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.


Revision Support

If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.