Cost of Goods Sold Budget

Play-Disc makes Frisbee-type plastic discs. Each 12-inch diameter plastic disc has the following manufacturing costs:

Direct materials	$1.80
Direct labor	0.50
Variable overhead	0.70
Fixed overhead	1.80
Total unit cost	$4.80

For the coming year, Play-Disc expects to make 400,000 plastic discs, and to sell 390,000 of them. Budgeted beginning inventory in units is 18,000 with unit cost of $4.80. (There are no beginning or ending inventories of work in process.)

Required:

1. Calculate the total budgeted cost of units produced for Play-Disc for the coming year. Show the cost of direct materials, direct labor, and overhead.

Budgeted direct materials	$
Budgeted direct labor
Budgeted overhead
Total budgeted manufacturing cost	$

2. Prepare a cost of goods sold budget for Play-Disc for the year.

Play-Disc
Cost of Goods Sold Budget
For the Year
	$
Total manufacturing cost	$
Cost of goods sold	$

3. What if the beginning inventory of finished goods was $85,700 (for 18,000 units)? How would that affect the cost of goods sold budget? (Assume Play-Disc uses the FIFO method.) The cost of goods sold would to $.