Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

please answer the whole thing :) my deadline is in an hour Fillmore Company has developed the following standards related to the production of their

image text in transcribed
please answer the whole thing :) my deadline is in an hour
image text in transcribed
Fillmore Company has developed the following standards related to the production of their finished units: Direct Materials (6 pounds per unit @ $5 per pound) Direct Labor (9 hours per unit @ $22 per direct labor hour) Variable Overhead (4 machine hours @ $7 per machine hour) Fixed overhead costs are estimated at $542,000 per quarter. Selling and administrative costs are expected to be $3 per unit variable and $450,000 fixed per quarter. The expected selling price is $360 per unit. The following sales forecast is available for the year 2020: 1st Quarter 14,000 units; 2nd Quarter 16,000 units: 3rd Quarter 19,000 units; and the 4th Quarter 18,000 units. The expected sales in the 1st Quarter of the year 2021 are 17.000 units. Management policy is to maintain a finished goods inventory equal to 25% of the next quarter's sales and a raw materials inventory equal to 10% of the next quarter's material production requirements. The beginning inventories of the 1st quarter of the year 2020 are expected to meet these same requirements, 1. What is total budgeted direct labor cost? 2. What is total budgeted variable overhead cost? 3. What is total budgeted fixed overhead cost? 4. What amount of fixed overhead cost will be applied to production? 5. What are total budgeted dollar sales? 6. What is total budgeted cost of goods sold? 7. What are the total budgeted selling and administrative costs? 8. What is the budgeted net income? 9. What is the budgeted ending balance in dollars) of the raw materials inventory? 10. What is the budgeted ending balance in dollars) of the finished goods Inventory? Workpaper #1 1. PRODUCTION BUDGET Sales forcast planned end units total production beguning inv units to be produced Quarter 1 14.000 4,000 18.000 3,500 14.500 Quarter 2 16.000 4.750 20,750 4.000 16.750 Quarter 3 19,000 4.500 23.500 4.250 18,750 Quarter 4 18.000 4.200 22.250 4.500 17.750 Total 67,000 17.450 84,500 16.250 67,750 Workpaper #2 2. DIRECT MATERIALS PURCHASE BUDGET Quarter 1 finished goods to be produced 14.500 Raw materials consumed 87.000 Quarter 4 Total Quarter 2 16.750 100,500 Quarter 3 18,750 112.500 add:desired raw material closing sta Less: Opening stock Raw materials needed perchacd budgeted cost of purchace 10,050 8,700 88.350 441.750 11.250 10.050 101.700 508,500

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Accounting questions

Question

Reactionrate1kgF0.6kgWF=0 Reactionrate1kgF0.6kgWF=0

Answered: 1 week ago