Exercise 20-16 Manufacturing: Direct materials, direct labor, and overhead budgets LO P1 Ornamental Sculptures Mfg. manufactures garden sculptures. Each sculpture requires 7 pounds of direct materials at a cost of $3 per pound and 0.4 direct labor hours at a rate of $20 per hour. Variable manufacturing overhead is charged at a rate of $4 per direct labor hour. Fixed manufacturing overhead is $3,900 per month. The company's policy is to maintain direct materials inventory equal to 20% of the next month's materials requirement. At the end of February the company had 4,480 pounds of direct materials in inventory. The company's production budget reports the following. Production Budget Units to be produced March 3,500 April 5,100 May 4,800 (1) Prepare direct materials budgets for March and April. (2) Prepare direct labor budgets for March and April. (3) Prepare factory overhead budgets for March and April. April 5,100 ORNAMENTAL SCULPTURES MFG. Direct Materials Budget For the Months of March and April March Budgeted production (units) 3,500 Materials requirements per unit (lbs.) nit (lbs.) / Materials needed for production (lbs.) 24,500 Budgeted ending inventory (lbs.) Total materials requirements (lbs.) | 24,500 Budgeted beginning inventory (lbs.) Materials to be purchased (lbs.) 24,500 Direct material cost per Ib. Total budgeted direct materials $ 0 35,700 35,700 35,700 $ 0 ORNAMENTAL SCULPTURES MFG. Direct Labor Budget For the Months of March and April March April Budgeted production (units) DL hours required per unit Total direct labor hours needed Direct labor rate per hour Total budgeted direct labor $ 0 $ 0 April ORNAMENTAL SCULPTURES MFG. Factory Overhead Budget For the Months of March and April March Total direct labor hours needed VOH rate per DL hour Budgeted variable overhead Budgeted fixed overhead Total budgeted factory overhead | $ 0 $ 0