REQUIREMENT #$5$: Develop the production budget. Quivers Inc. began operations on January $1$ of the current year. The company produces eight$-$ounce bottles of jet

wax called Ophelia Shine. The wax 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 labo r $,$ and factory overhead costs are as follows:

DIRECT MATERIALS

DIRECT LABOR

FACTORY OVERHEAD Part B$.$ Budgets

During July of the current year, the management of Quivers Inc. asked the controller, Robin,

to prepare August manufacturing and income statement budgets. Demand was expected

to be $1,500$ cases of jet wax at $$100$ per case for August. Inventory planning information is

provided as follows :

Finished Goods Inventory

Materials Inventory

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.

Instructions

$5.$Prepare the August production budget.

$6.$Prepare the August direct materials purchases budget.

$7.$Prepare the August direct labor cost budget. Round the hours required for production to the nearest hour.

$8.$Prepare the August factory overhead cost budget.

$9.$Prepare the August budgeted income statement, including selling expenses. Requirement #$6$: Develop the direct materials purchases budget.

$\backslash$table$[[\backslash$table$[[$Quivers Inc.$],[$Direct Materials Purchases Budget$],[$For the Month Ended August $31]],],[,\backslash$table$[[$Cream$],[$Base $($oz$.)]],\backslash$table$[[$Natural$],[$Oils $($oz$.)]],\backslash$table$[[$Bottles$],[($bottles$)]],$Total,$],[$Units required for production,,,,Raw Materials$],[$Plus desired ending inventory,,,,Units x volume $=$ Total$],[$Total units required,,,,Cream Base$],[\backslash$table$[[$Less estimated beginning$],[$inventory$]],,,,$Natural Oils$],[\backslash$table$[[$Total materials to be$],[$purchased$]],,,,$Bottles$],[\backslash$times Unit price,,,,,$],[\backslash$table$[[$Total direct materials to be$],[$purchased$]],,,,,]]$Requirement #$7$: Develop the direct labor cost budget.

Quivers Inc.

Production Budget

For the Month Ended August $31$

Cases

Expected cases to be sold

Plus desired ending

inventory

Total units required

Less estimated beginning

inventory

Total units to be

produced