The East Division of K Company manufactures a component that is vital to the health care Industry. This Division has been experiencing some problems in coordinating activities between various departments which resulted in acute and embarrassing shortages in the industry in the past. The divisions Manager in an effort to avoid future shortages has decided to reinforce the decision to have monthly budgets prepared to aid in the production process. To assist in preparing the second Quarters budgets, the Financial Controller has provided the following actual and budgeted information.

January (actual)	8,000
February (actual)	10,000
March (actual)	14,000
April (Budget)	20,000
May (budget)	35,000
June(budget)	50,000
July (budget)	45,000
August (budget)	30,000

Direct Material

Two different materials are used in the production of the component. Data related to these materials are given below:

Direct material	Units of Material	Cost per	Inventory at
	per finished	unit	march 31
	component
No. 210	4 pounds	$ 5.00	46,000 pounds
No. 312	9 feet	$ 2.00	69,000 feet

Material No.210 is sometimes in short supply therefore the East Division requires enough of this material on hand to provide for 50% of the following months production needs. Material No. 312 is easier to get therefore only one thirds of the following months production need is required to be kept at the end of each month.

Direct Labour

The East Division has three departments through which the component must past before they are completed. Information relating to direct labour in these departments is listed in the table below. Direct labour is adjust each month as required.

Department	Direct labour	Cost per
	hours per	direct
	component	labour hour
Shaping	0.25	$ 18.00
Assembly	0.70	16.00
Finishing	0.10	20.00

Manufacturing Overhead

East Division manufactured 32,000 components during the first quarter of the current year. The actual variable cost incurred in producing the components for the first quarter is given below. The financial Controller believes that the variable cost per unit will remain unchanged for the remaining nine month of the year.

Utilities	$ 57,000
Indirect labour	31,000
Supplies	16,000
Other variable cost	8,000
Total variable cost	$112,000

The actual fixed manufacturing overhead cost incurred during the first quarter amounted to $1,170,000. The East Division has budgeted fixed manufacturing overhead cost for the year as follows:

	Year budget		Actual for
			first quarter
Supervision	$	872,000	$ 224,000
Property taxes		143,000	37,750
Depreciation		2,910,000	727,500
Insurance		631,000	157,750
Other		72,000	23,000
Total fixed manufacturing	$	4,628,000	$ 1,170,000
overheads

Finished Goods Inventory

The desired ending inventory in completed components is 20% of the nexts months estimated sales. The

East Division has 4,000 components in finished goods inventory at March 31.

Required

Prepare the production budget for East Division for the second quarter ending June 30 showing computations by month and in total for the quarter.

Prepare the direct materials purchase budget in units and dollars for each type of material for the second quarter ending June 30 also showing computations by month and in total for the quarter.

Prepare the direct labour budget in hours and in dollars for the second quarter ending June 30 showing only the quarter totals.

Assuming that the total fixed cost for the year will not change from the original estimates, prepare the variable and fixed overheard budgets for the second quarter by line item.