Comprehensive Problem 5 Part B: Note: This section is a continuation from Part A of the comprehensive problem. Be sure you have completed Part A before attempting Part B. You may have to refer back to data presented in Part A and use answers from Part A when completing this section Genuine Spice Inc. began operations on January 1 of the current year. The company produces 8-ounce bottles of hand and body lotion called Eternal Beauty. The lotion is sold wholesale in 12-bottle cases for $100 per case. There is a selling commission of $20 per case. The January direct materiais, direct labor, and factory overhead costs are as follows: DIRECT MATERIALS Units Cost Cost Behavior per Case per Unit Direct Materials Cost per Case $2.00 9.00 Cream base Variable 100 025 $0.02 Natural oils Variable 30 oz. 0.30 Bottle (8-02) Variable 12 bottles 0.50 6.00 $17.00 DIRECT LABOR Labor Rate Department Cost Behavior Time per Case Direct Labor Cost per Case per Hour Mixing Variable 20 min. $18.00 56.00 DIRECT LABOR Labor Rate Department Time per Case Direct Labor Cost per Case per Hour Cost Behavior Variable Variable Mixing 20 min. $18.00 $6.00 Filling 5 14.40 1.20 25 min. $7.20 FACTORY OVERHEAD Total Cost Cost Behavior Mixed Utilities $600 Fixed 14,000 Facility lease Equipment depreciation Supplies Fixed 4,300 Fixed 660 $19,560 Part B-August Budgets During July of the current year, the management of Genuine Spice Inc. asked the controller to prepare August manufacturing and income statement budgets. Demand was expected to be 1.500 cases at $100 per case for August. Inventory planning information is provided as Part B.-August Budgets During July of the current year, the management of Genuine Spice Inc. asked the controller to prepare August manufacturing and income statement budgets. Demand was expected to be 1,500 cases at $100 per case for August. Inventory planning information is provided as follows: Finished Goods Inventory: Cases Cost 300 $12,000 Estimated finished goods inventory, August 1 Desired finished goods inventory, August 31 175 7,000 Materials Inventory 240 Cream Base Oils Bottles (ozs.) (ozs.) (bottles) Estimated materials inventory, August 1 250 290 600 Desired materials inventory, August 31 1,000 360 ho There was negligible work in process inventory assumed for either the beginning or end of the month; thus, none was assumed. In addition, there was no change in the cost per unit or estimated units per case operating data from January Required: 5. Prepare the August production budget. We wo assunto. addition, there was no change in the cost per unit or estimated units per case operating data from January Required: 5. Prepare the August production budget. Genuine Spice Inc. Production Budget For the Month Ended August 31 Cases 6. Prepare the August direct materials purchases budget. Enter the unit price to the nearest cent. Genuine Spice Inc. Direct Materials Purchases Budget For the Month Ended August 31 Natural Oils inze Rottlas (hothes Total Cream Base (oz) 6. Prepare the August direct materials purchases budget. Enter the unit price to the nearest cent. Genuine Spice Inc. Direct Materials Purchases Budget For the Month Ended August 31 Cream Base (ozs.) Natural Oils (ozs.) Bottles (bottles) Total 7. Prepare the August direct labor cost budget. For hours required, round to nearest whole hour. For hourly rate, enter to the nearest cent, if required. Genuine Spice Inc. Direct Labor Cost Budget For the Month Ended August 31 7. Prepare the August direct labor cost budget. For hours required, round to nearest whole hour. For hourly rate, enter to the nearest cent, if required. Genuine Spice Inc. Direct Labor Cost Budget For the Month Ended August 31 Mixing Filling Total Hours required for production of: $ 8. Prepare the August factory overhead cost budget. If an amount box does not require an entry, leave it blank. Genuine Spice Inc. Factory Overhead Cost Budget For the Month Ended August 31 Fixed Variable Total Factory overhead: 8. Prepare the August factory overhead cost budget. If an amount box does not require an entry, leave it blank. Genuine Spice Inc. Factory Overhead Cost Budget For the Month Ended August 31 Fixed Variable Total Factory overhead: Total 9. Prepare the August budgeted income statement, including selling expenses. Genuine Spice Inc. Budgeted Income Statement For the Month Ended August 31 9. Prepare the August budgeted income statement, including selling expenses. Genuine Spice Inc. Budgeted Income Statement For the Month Ended August 31
