Spiffy Shades Corporation manufactures artistic frames for sunglasses. Talla Demarest, controller, Is responsible for preparing the company's master budget. In compiling the budget data for 20x1, Demarest has learned that new automated production equipment will be installed on March 1. This will reduce the direct labor per frame from 50 hours to 4.75 hours. Labor-related costs include pension contributions of $0.80 per hour, workers compensation insurance of $0.50 per hour employee medical insurance of $2 per hour, and employer contributions to Social Security equal to 5.00 percent of direct-labor wages. The cost of employee benefits paid by the company on its employees is treated as a direct-labor cost. Spiffy Shades Corporation has a labor contract that calls for a wage increase to $13.00 per hour on April 1, 20x1. Management expects to have 20,400 frames on hand at December 31, 20x0, and has a policy of carrying an end-of-month inventory of 100 percent of the following month's sales plus 40 percent of the second following month's sales, These and other data compiled by Demarest are summarized in the following table January February March April May Direct-labor hours per unit 5.e 5.0 4.75 4.75 4.75 Wage per direct-labor hour $. 11.00 $ 11.00 $ 11.00 $ 13.ee $ 13.00 Estimated unit sales 14, eee 16, 12,000 13, eee 13, eee Sales price per unit $ 58.ee $ 55.50 $ 55.50 $ 55.50 $ 55.50 Production overhead: Shipping and handling (per unit sold) $ 3.60 $ 3.00 $ 3.00 $ 3.00 Purchasing, material handling, and inspection (per unit produced) $ 4.80 Other production overhead (per direct-labor hour) $ 5.ee $ 5.00 $ 5.ee $ 5.00 $ 3.00 $4.ee $ 4.00 $ 4.ee $4.ee $ 5.00 Problem 9.31 Part 1 5 Required information Requirea: 1. Prepare a production budget and a direct-labor budget for Spiffy Shades Corporation by month and for the first quarte 20x1 (Round "Direct-labor hours per unit" to 2 decimal places.) 513 SPIFFY SHADES CORPORATION Budget for Production and Direct Labor For the First Quarter of 20x1 Required information 5 January February March Quarter Sales (units) 53 Total needs Units to be produced Direct-labor hours per unit Total hours of direct labor time needed Direct-labor costs Wagos Pension contributions Workers' compensation insurance Employee medical insurance Employer's social security Total direct-labor cost nices Problem 9-31 Part 2 2. For each item used in the firm's production budget and direct-labor budget, select the other components of the master budget (except for financial statement budgets) that also, directly or indirectly, would use these data. (You may select more than one answer. Single click the box with the question mark to produce a check mark for a correct answer and double click the box with the question mark to empty the box for a wrong answer.) a. Sales data: Selling and administrative expense budget 2 Production-overhead budget Direct-material budget 2 Cash budget 2 Cost-of-goods-sold budget ? Sales budget 2 Cosh disbursements budget 2 of 3 b. Production data: Selling and administrative expense budget 2 Direct-material budget Book Cost-of-goods-sold budget Print 2 Production-overhead budget Ferences Cash budget Cash disbursements budget Sales budget c. Direct-labor-hour data: Selling and administrative expense budget Production-overhead budget Direct-material budget Cash budget Cost-of-goods-sold budget Sales budget 2 Cash disbursements budget d. Direct-labor cost data: ? Selling and administrative expense budget 2 Production-overhead budget 2 Direct-material budget 2 Cash budget 2 Sales budget 2 Cost-of-goods-sold budget 2 Cash disbursements budget Problem 9-31 Part 3 3. Prepare a production overhead budget for each month and for the first quarter. SPIFFY SHADES CORPORATION Production Overhead Budget For the First Quarter of 20x1 Month January February Shipping and handling Purchasing, material handling, and inspection Other overhead Total production overhead March Quarter