Prepare the August factory overhead cost bubpet. If an amount box does not reguire an entry, leave it blank.

Prepare the August budgeted income statement, induding selling expenses. Enter all amounts as positive numbers.Comprehensive Problem $5$

Part B:

Note: This section is a continuation from Part A of the comprehensive problem. Be sure you have completed Part A before attempting Part B$.$ You may have to refer back to data presented in Part A and use answers from Part A when completing this section.

Genuine Spice Inc. began operations on January $1$ of the current year. The company produces $8-$ounce bottles of hand and body lotion called Eternal Beauty. The lotion is sold wholesale in $12-$bottle cases for $$100$ per case. There is a selling commission of $$20$ per case. The January direct materials, direct labor, and factory overhead costs are as follows:

DIRECT MATERIALS

Cost

Behavior Units

per Case Cost

per Unit Direct Materials

Cost per Case

Cream base Variable $100$ ozs. $$0\mathrm{.}02$ $$2\mathrm{.}00$

Natural oils Variable $30$ ozs. $0\mathrm{.}309\mathrm{.}00$

Bottle $(8-$oz$.)$ Variable $12$ bottles $0\mathrm{.}506\mathrm{.}00$

$$17\mathrm{.}00$

DIRECT LABOR

Department Cost

Behavior Time

per Case Labor Rate

per Hour Direct Labor

Cost per Case

Mixing Variable $20$ min. $$18\mathrm{.}00$ $$6\mathrm{.}00$

Filling Variable $514\mathrm{.}401\mathrm{.}20$

$25$ min. $$7\mathrm{.}20$

FACTORY OVERHEAD

Cost Behavior Total Cost

Utilities Mixed $$600$

Facility lease Fixed $14,000$

Equipment depreciation Fixed $4,300$

Supplies Fixed $660$

$$19,560$

Part B$$August Budgets

During July of the current year, the management of Genuine Spice Inc. asked the controller to prepare August manufacturing and income statement budgets. Demand was expected to be $1,500$ cases at $$100$ per case for August. Inventory planning information is provided as follows:

Finished Goods Inventory:

Cases Cost

Estimated finished goods inventory, August $1300$ $$12,000$

Desired finished goods inventory, August $311757,000$

Materials Inventory:

Cream Base

$($ozs$.)$ Oils

$($ozs$.)$ Bottles

$($bottles$)$

Estimated materials inventory, August $1250290600$

Desired materials inventory, August $311,000360240$

There was negligible work in process inventory assumed for either the beginning or end of the month; thus, none was assumed. In addition, there was no change in the cost per unit or estimated units per case operating data from January.

Required:

$5.$ Prepare the August production budget. Enter all amounts as positive numbers.