Diane Buswell is preparing the 2020 budget for one of Current Designs' rotomolded kayaks. Extensive meetings with members of the sales department and executive team have resulted in the following unit sales projections for 2020. Quarter 1 Quarter 2 Quarter 3 Quarter 4 2,100 kayaks 2.600 kayaks 1.850 kayaks 1.850 kayaks Current Designs' policy is to have finished goods ending inventory in a quarter equal to 30% of the next quarter's anticipated sales. Preliminary sales projections for 2021 are 1,100 units for the first quarter and 2.600 units for the second quarter. Ending inventory of finished goods at December 31, 2019, will be 630 rotomolded kayaks. Production of each kayak requires 48 pounds of polyethylene powder and a finishing kit (rope, seat, hardware, etc.). Company policy is that the ending inventory of polyethylene powder should be 25% of the amount needed for production in the next quarter. Assume that the ending inventory of polyethylene powder on December 31, 2019, is 21,600 pounds. The finishing kits can be assembled as they are needed. As a result, Current Designs does not maintain a significant inventory of the finishing kits. The polyethylene powder used in these kayaks costs $1.20 per pound, and the finishing kits cost $140 each. Production of a single kayak requires 5 hours of time by more experienced, type l employees and 6 hours of finishing time by type II employees. The type I employees are paid $19 per hour, and the type ll employees are paid $16 per hour. Selling and administrative expenses for this line are expected to be $46 per unit sold plus $8,700 per quarter. Manufacturing overhead is assigned at 120% of labor costs. Prepare the production budget for this product line by quarter and in total for 2020. CURRENT DESIGNS Production Budget 02 Total e Textbook and Media Prepare the direct materials budget for this product line by quarter and in total for 2020. (Round cost per pound to 2 decimal places, e.g. 1.25 and other answers to 0 decimal places, e.g. 125.) CURRENT DESIGNS Direct Materials Budget-Polyethylene Powder Quarter Q1 Q2 23 24 Total A $ e Textbook and Media Prepare the direct labor budget for this product line by quarter and in total for 2020. CURRENT DESIGNS Direct labor Budget More skilled labor Q2 Q4 TOTAL " | " Less skilled labor Q1 Q2 Q3 Q4 TOTAL e Textbook and Media Prepare the manufacturing overhead budget for this product line by quarter and in total for 2020. CURRENT DESIGNS Manufacturing Overhead Budget 02 Q3 Q4 TOTA " | " e Textbook and Media Prepare the selling and administrative expenses budget for this product line by quarter and in total for 2020. CURRENT DESIGNS Selling and Administrative Expense Budget Q2 03 TOTAL Diane Buswell is preparing the 2020 budget for one of Current Designs' rotomolded kayaks. Extensive meetings with members of the sales department and executive team have resulted in the following unit sales projections for 2020. Quarter 1 Quarter 2 Quarter 3 Quarter 4 2,100 kayaks 2.600 kayaks 1.850 kayaks 1.850 kayaks Current Designs' policy is to have finished goods ending inventory in a quarter equal to 30% of the next quarter's anticipated sales. Preliminary sales projections for 2021 are 1,100 units for the first quarter and 2.600 units for the second quarter. Ending inventory of finished goods at December 31, 2019, will be 630 rotomolded kayaks. Production of each kayak requires 48 pounds of polyethylene powder and a finishing kit (rope, seat, hardware, etc.). Company policy is that the ending inventory of polyethylene powder should be 25% of the amount needed for production in the next quarter. Assume that the ending inventory of polyethylene powder on December 31, 2019, is 21,600 pounds. The finishing kits can be assembled as they are needed. As a result, Current Designs does not maintain a significant inventory of the finishing kits. The polyethylene powder used in these kayaks costs $1.20 per pound, and the finishing kits cost $140 each. Production of a single kayak requires 5 hours of time by more experienced, type l employees and 6 hours of finishing time by type II employees. The type I employees are paid $19 per hour, and the type ll employees are paid $16 per hour. Selling and administrative expenses for this line are expected to be $46 per unit sold plus $8,700 per quarter. Manufacturing overhead is assigned at 120% of labor costs. Prepare the production budget for this product line by quarter and in total for 2020. CURRENT DESIGNS Production Budget 02 Total e Textbook and Media Prepare the direct materials budget for this product line by quarter and in total for 2020. (Round cost per pound to 2 decimal places, e.g. 1.25 and other answers to 0 decimal places, e.g. 125.) CURRENT DESIGNS Direct Materials Budget-Polyethylene Powder Quarter Q1 Q2 23 24 Total A $ e Textbook and Media Prepare the direct labor budget for this product line by quarter and in total for 2020. CURRENT DESIGNS Direct labor Budget More skilled labor Q2 Q4 TOTAL " | " Less skilled labor Q1 Q2 Q3 Q4 TOTAL e Textbook and Media Prepare the manufacturing overhead budget for this product line by quarter and in total for 2020. CURRENT DESIGNS Manufacturing Overhead Budget 02 Q3 Q4 TOTA " | " e Textbook and Media Prepare the selling and administrative expenses budget for this product line by quarter and in total for 2020. CURRENT DESIGNS Selling and Administrative Expense Budget Q2 03 TOTAL
