Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Spring Manufacturing Company makes two components identified as C12 and D57. Selected budgetary data for 2022 follow: Finished Components C12 D57 Requirements for each finished

Spring Manufacturing Company makes two components identified as C12 and D57. Selected budgetary data for 2022 follow:

Finished Components
C12 D57
Requirements for each finished component:
RM 1 10 pounds 8 pounds
RM 2 0 4 pounds
RM 3 2 pounds 1 pound
Direct labor 2 hours 3 hours
Product information:
Sales price $ 150 $ 220
Sales (units) 12,000 9,000
Estimated beginning inventory (units) 400 150
Desired ending inventory (units) 300 200

Direct Materials Information
RM1 RM2 RM3
Cost per pound $ 2.00 $ 2.50 $ 0.50
Estimated beginning inventory in pounds 3,000 1,500 1,000
Desired ending inventory in pounds 4,000 1,000 1,500

The firm expects the average wage rate to be $25 per hour in 2022. Spring Manufacturing uses direct labor hours to apply overhead. Each year the firm determines the overhead application rate for the year based on budgeted direct labor hours for the year. The firm maintains negligible Work-in-Process Inventory and expects the cost per unit for both beginning and ending inventories of finished products to be identical.

Factory Overhead Information
Indirect materialsvariable $ 10,000
Miscellaneous supplies and toolsvariable 5,000
Indirect laborvariable 40,000
Supervisionfixed 120,000
Payroll taxes and fringe benefitsvariable 250,000
Maintenance costsfixed 20,000
Maintenance costsvariable 10,080
Depreciationfixed 71,330
Heat, light, and powerfixed 43,420
Heat, light, and powervariable 11,000
Total $ 580,830

Selling and Administrative Expense Information
Advertising $ 60,000
Sales salaries 200,000
Travel and entertainment 60,000
Depreciationwarehouse 5,000
Office salaries 60,000
Executive salaries 250,000
Supplies 4,000
Depreciationoffice 6,000
Total $ 645,000

The effective income tax rate for the company is 40%.

Required: Prepare the Cost of goods sold and ending finished goods inventory budgets for 2022.

image text in transcribed \begin{tabular}{|c|c|c|c|c|c|c|} \hline \multicolumn{7}{|c|}{ SPRING MANUFACTURING COMPANY } \\ \hline \multicolumn{7}{|c|}{ Ending Finished Goods Inventory and Budgeted CGS } \\ \hline \multicolumn{7}{|c|}{ For the Year 2022} \\ \hline & & & & & & \\ \hline Sales volume & & & & & & 0 \\ \hline \multicolumn{7}{|l|}{ Cost per unit } \\ \hline Cost of goods sold & $ & 0 & $ & 0 & $ & 0 \\ \hline \multicolumn{7}{|l|}{ Ending finished goods inventory } \\ \hline \\ \hline Budgeted ending inventories & $ & 0 & $ & 0 & $ & 0 \\ \hline \end{tabular}

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

Recommended Textbook for

Her Majestys Auditor An Adventure Novel With Steampunk Elements

Authors: Markus Pfeiler

1st Edition

164953339X, 978-1649533395

More Books

Students also viewed these Accounting questions