Question
The following information was provided by Hitchens widget store for July 31, 202X. They make two products: R2D2 & C3P0. Both items use 2 of
The following information was provided by Hitchens widget store for July 31, 202X. They make two products: R2D2 & C3P0. Both items use 2 of the 3 listed materials: Nada, Yada, and Bozo.
Presented below is monthly sales data for the two balls
R2D2 C3P0 Expected unit sales 7,500 11,300 Expected price/unit $235 $150
Beginning product inventory 700 units 300 units Desired ending product inventory 500 units 500 units
Direct materials - R2D2 uses Nada and C3P0 uses Yada for production. Both products require a Bozo. Nada (R2D2 only) Yada (C3P0 only) Bozo (both products) Material / unit 6.1ft 5 ft 1 unit Beginning DM Inv. 9,600 ft 6,200 ft 450 Ending DM Inv 4,000 ft 8,000 ft 300
Costs are $4.25per foot of Nada Costs are $2.75per foot of Yada Bozos cost $7.85 each
Direct Labor - Each product requires the time listed below. R2D2 C3P0
Process #1 2hours/unit 1hour/unit Paid $14.50/hr Process #2 2.5 hours/unit 1.5 hours/ unit Paid $18/hr Factor Overhead is broken into variable and fixed costs. Variable costs are estimated by D.L hour of Process #1. Fixed Costs are divided based on percent of Process #1 hours (round to nearest tenth of a percent). Round dollar amounts to nearest dollar
Variable Fixed Indirect Materials ($3.5/hr) Supervisor salary $97,000 Indirect Labor ($4.8/hr) Depreciation $53,000 Utilities ($2.50/hr) Property taxes and ins. $48,500
Other Selling and Admin Expenses not listed above
Advertising $163,000 Sales salaries 489,000 Office salaries 136,000 Income Tax percentage = 30%
Instructions:
Using the attached template fill-in sheet, complete all income statement budgets. Show all work for each budget
1. Sales budget Determine total sales for each item and the combined total.
2. Production budget Determine total units to be produced for each item and in total
3. Direct Materials budget Determine total feet and total cost of each material and in total.
4. Direct Labor budget Determine total hours and wage cost for each process and in total.
5. Factory O.H. budget Determine the total variable cost, total fixed cost and manufacturing rate/hour using the cost driver.
6. Determine the Cost of Goods Sold for each item and in total.
7. Prepare the budgeted income statement for July 31, 202X
thanks
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started