** PLEASE LOOK AT THE FIGURES WITH A RED X. I HAVE SUBMITTED THOSE NUMBERS AND THEY WERE REJECTED, MEANING PROVIDING THAT SAME FIGURE WOULD NOT BE HELPFUL.** Thanks for taking the time to review and help!

Understanding Relationships, Master Budget, Comprehensive Review

Optima Company is a high-technology organization that produces a mass-storage system. The design of Optima's system is unique and represents a breakthrough in the industry. The units Optima produces combine positive features of both compact and hard disks. The company is completing its fifth year of operations and is preparing to build its master budget for the coming year (20X1). The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information:

Fourth-quarter sales for 20X0 are 55,000 units.

Unit sales by quarter (for 20X1) are projected as follows:

First quarter	65,000
Second quarter	70,000
Third quarter	75,000
Fourth quarter	90,000

The selling price is $400 per unit. All sales are credit sales. Optima collects 85% of all sales within the quarter in which they are realized; the other 15% is collected in the following quarter. There are no bad debts.There is no beginning inventory of finished goods. Optima is planning the following ending finished goods inventories for each quarter:

First quarter	13,000 units
Second quarter	15,000 units
Third quarter	20,000 units
Fourth quarter	10,000 units

Each mass-storage unit uses 5 hours of direct labor and three units of direct materials. Laborers are paid $10 per hour, and one unit of direct materials costs $80.

There are 65,700 units of direct materials in beginning inventory as of January 1, 20X1. At the end of each quarter, Optima plans to have 30% of the direct materials needed for next quarter's unit sales. Optima will end the year with the same amount of direct materials found in this year's beginning inventory.

Optima buys direct materials on account. Half of the purchases are paid for in the quarter of acquisition, and the remaining half are paid for in the following quarter. Wages and salaries are paid on the 15th and 30th of each month.

Fixed overhead totals $1 million each quarter. Of this total, $350,000 represents depreciation. All other fixed expenses are paid for in cash in the quarter incurred. The fixed overhead rate is computed by dividing the year's total fixed overhead by the year's budgeted production in units.

Variable overhead is budgeted at $6 per direct labor hour. All variable overhead expenses are paid for in the quarter incurred.

Fixed selling and administrative expenses total $250,000 per quarter, including $50,000 depreciation.

Variable selling and administrative expenses are budgeted at $10 per unit sold. All selling and administrative expenses are paid for in the quarter incurred.

The balance sheet as of December 31, 20X0, is as follows:

Assets
Cash			$ 250,000
Direct materials inventory			5,256,000
Accounts receivable			3,300,000
Plant and equipment, net			33,500,000
Total assets			$42,306,000

Liabilities and Stockholders Equity
Accounts payable			$ 7,248,000*
Capital stock			27,000,000
Retained earnings			8,058,000
Total liabilities and stockholders equity			$42,306,000
* For purchase of direct materials only.

Optima will pay quarterly dividends of $300,000. At the end of the fourth quarter, $2 million of equipment will be purchased.

I need help with the direct materials budget. The system says 64.8 and 72 are the incorrect desired ending inventory. for Q1 and Q2 respectively.

Finished goods - I can't figure out why my final number is wrong.

COGS budget - My direct materials used is incorrect

3. Direct Materials Purchases Budget (in thousands, except for per unit/hour data) If required, round answers to one decimal place. Optima Company Direct Materials Purchases Budget For the Year Ending December 31, 20X1 Qtr. 1 Qtr. 2 Qtr. 3 Qtr. 4 Total Production 78 72 80 80 310 3 Materials/unit 3 3 3 3 Production needs 234 216 240 V 240 930 Desired ending inventory 64.8 X 23 X 65.7 274.5 X Total needs 299 306 Less: Beginning inventory Purchases 65.7 X Cost per unit $ 80 $ 80 > 80 80 80 Purchase cost 7. Ending finished goods inventory budget. Enter amounts in full, not in thousands. Round to the nearest cent. Optima Company Ending Finished Goods Inventory Budget For the Year Ending December 31, 20X1 Unit cost computation: Direct materials 240 Direct labor 50 Overhead: Variable 30 Fixed 12.9 Total unit cost $ 332.9 Finished goods $ 3,329 X 8. Cost of goods sold budget (Note: Assume that there is no change in work-in-process inventories.) Enter amounts in full, not in thousands. If an amount is zero, enter "O". Optima Company Cost of Goods Sold Budget For the Year Ending December 31, 20X1 Direct materials used 74,400 X Direct labor used 15,500 Overhead 13,300 Budgeted manufacturing costs 103,200 X 0 Add: Beginning finished goods inventory Cost of goods available for sale Less: Ending finished goods inventory 3,329 Budgeted cost of goods sold