Current Attempt in Progress Wildhorse Company makes and sells artistic frames for pictures. The controller is...

Transcribed Image Text:

Current Attempt in Progress Wildhorse Company makes and sells artistic frames for pictures. The controller is responsible for preparing the master budget and has accumulated the following information for 2022: January February March April May Estimated unit sales 9,000 11,000 9,000 10,000 8,000 Sales price per unit $50.00 $47.60 $47.60 $47.60 $47.60 Direct labour hours per unit 2.00 2.00 1.50 1.50 1.50 Direct labour cost per hour $8.00 $8.00 $8.00 $9.00 $9.00 Wildhorse has a labour contract that calls for a wage increase to $9.00 per hour on April 1. It has installed new labour-saving machinery, which will be fully operational by March 1. Wildhorse expects to begin the year with 14,500 frames on hand and has a policy of carrying an end-of-month inventory of 100% of the following month's sales, plus 50% of the next month's sales. (a) Prepare a production budget and a direct labour budget for Wildhorse by month and for the first quarter of the year. The direct labour budget should include direct labour hours and show the detail for each direct labour cost category. (Round DLH per unit and labor rate per hour to 2 decimal places, e.g. 12.25 and all other answers to O decimal places, e.g. 125.) WILDHORSE COMPANY Production Budget For the quarter ending March 31, 2022 Current Attempt in Progress Wildhorse Company makes and sells artistic frames for pictures. The controller is responsible for preparing the master budget and has accumulated the following information for 2022: January February March April May Estimated unit sales 9,000 11,000 9,000 10,000 8,000 Sales price per unit $50.00 $47.60 $47.60 $47.60 $47.60 Direct labour hours per unit 2.00 2.00 1.50 1.50 1.50 Direct labour cost per hour $8.00 $8.00 $8.00 $9.00 $9.00 Wildhorse has a labour contract that calls for a wage increase to $9.00 per hour on April 1. It has installed new labour-saving machinery, which will be fully operational by March 1. Wildhorse expects to begin the year with 14,500 frames on hand and has a policy of carrying an end-of-month inventory of 100% of the following month's sales, plus 50% of the next month's sales. (a) Prepare a production budget and a direct labour budget for Wildhorse by month and for the first quarter of the year. The direct labour budget should include direct labour hours and show the detail for each direct labour cost category. (Round DLH per unit and labor rate per hour to 2 decimal places, e.g. 12.25 and all other answers to O decimal places, e.g. 125.) WILDHORSE COMPANY Production Budget For the quarter ending March 31, 2022