6-42 Comprehensive operating budget. Skulas, Inc., manufactures and sells snowboards. Skulas manu-factures a single model, the Pipex. In late 2017, Skulass management accountant gathered the following data to prepare budgets for January 2018:

Materials and Labor Requirements

Direct materials Wood

Fiberglass Direct manufacturing labor

9 board feet (b.f.) per snowboard 10 yards per snowboard 5 hours per snowboard

Skulass CEO expects to sell 2,900 snowboards during January 2018 at an estimated retail price of $650 per board. Further, the CEO expects 2018 beginning inventory of 500 snowboards and would like to end January 2018 with 200 snowboards in stock.

Direct Materials Inventories Wood Fiberglass

Beginning Inventory 1/1/2018 2,040 b.f.

1,040 yards

Ending Inventory 1/31/2018 1,540 b.f.

2,040 yards

Variable manufacturing overhead is $7 per direct manufacturing labor-hour. There are also $81,000 in fixed manufacturing overhead costs budgeted for January 2018. Skulas combines both variable and fixed manu-facturing overhead into a single rate based on direct manufacturing labor-hours. Variable marketing costs are allocated at the rate of $250 per sales visit. The marketing plan calls for 38 sales visits during January 2018. Finally, there are $35,000 in fixed nonmanufacturing costs budgeted for January 2018. Other data include:

2017 Unit Price Wood Fiberglass Direct manufacturing labor

$32.00 per b.f. $ 8.00 per yard $28.00 per hour

2018 Unit Price

$34.00 per b.f. $ 9.00 per yard $29.00 per hour

The inventoriable unit cost for ending finished-goods inventory on December 31, 2017, is $374.80. Assume Skulas uses a FIFO inventory method for both direct materials and finished goods. Ignore work in process in your calculations. 1. Prepare the January 2018 revenues budget (in dollars). 2. Prepare the January 2018 production budget (in units). 3. Prepare the direct material usage and purchases budgets for January 2018. 4. Prepare a direct manufacturing labor costs budget for January 2018. 5. Prepare a manufacturing overhead costs budget for January 2018. 6. What is the budgeted manufacturing overhead rate for January 2018? 7. What is the budgeted manufacturing overhead cost per output unit in January 2018? 8. Calculate the cost of a snowboard manufactured in January 2018. 9. Prepare an ending inventory budget for both direct materials and finished goods for January 2.