Call us 24/7: +1(719)602 1801

No.1 Essay Writing Service, A+ Grades!

Unlike most writing services, provides original, custom-written papers only.

Order A Custom Paper

Approximate price: $

125 k orders delivered
9.8 out of 10 satisfaction rate
275+ active writers
finished goods

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

Our guarantees

Study Acers provides students with tutoring and help them save time, and excel in their courses. Students LOVE us!No matter what kind of essay paper you need, it is simple and secure to hire an essay writer for a price you can afford at StudyAcers. Save more time for yourself. Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more

Our Homework Writing Disciplines

With a highly diverse team in almost all academic fields including: