The Western Division of Keltic Company manufactures a vital component that is used in one of Keltic$$s major product lines. The Western Division has been experiencing some difficulty in coordinating activities among its various departments, which has resulted in some shortages of the component at critical times. To overcome the shortages, the manager of the Western Division has decided to initiate a monthly budgeting system that is integrated among departments.

The first budget is to be for the second quarter of the current year. To assist in creating the budget, the divisional controller has accumulated the following information:

Sales. Sales through the first three months of the current year were $48,000$ units. Actual sales in units for January, February, and March, and planned sales in units over the next five months, are given below:

January $($actual$)9,000$

February $($actual$)15,000$

March $($actual$)24,000$

April $($planned$)30,000$

May $($planned$)53,000$

June $($planned$)75,000$

July $($planned$)68,000$

August $($planned$)45,000$

In total, the Western Division expects to produce and sell $380,000$ units during the current year.

Direct Materials. Two different materials are used in the production of the component. Data regarding these materials are given below:

Direct Materials Units of Direct Materials per Finished Component Cost per Unit Inventory at March $31$

No$.2262$ kilograms $ $4\mathrm{.}00$ per kilogram $23,000$ kilograms

No$.3015$ metres $ $1\mathrm{.}50$ per meter $35,000$ metres

Material No$.226$ is sometimes in short supply. Therefore, the Western Division requires that enough of the material be on hand at the end of each month to provide for $60\%$ of the following month$$s production needs. Material No$.301$ is easier to obtain, so only $30\%$ of the following month$$s production needs must be on hand at the end of each month.

Direct Labour. The Western Division has three departments through which the components must pass before they are completed. Information relating to direct labour in these departments is given below:

Department Direct Labour$-$Hours per Finished Component Cost Per Direct Labour$-$Hour

Cutting $0\mathrm{.}15$ $ $16\mathrm{.}00$

Assembly $0\mathrm{.}60$ $ $14\mathrm{.}00$

Finishing $0\mathrm{.}10$ $ $18\mathrm{.}00$

Direct labour is adjusted to the workload each month.

Manufacturing Overhead. The Western Division manufactured $48,000$ components during the first three months of the current year. The actual variable overhead costs incurred during this three$-$month period are shown below. The Western Division$$s controller believes that the variable overhead costs incurred during the last nine months of the year will be at the same rate per component as experienced during the first three months:

Utilities $ $63,000$

Indirect labour $34,000$

Supplies $18,000$

Other $9,800$

Total variable overhead $ $124,800$

The actual fixed manufacturing overhead costs incurred during the first three months totalled $$1,287,000.$ The Western Division has budgeted fixed manufacturing overhead costs for the entire year as follows:

Supervision $ $785,000$

Property taxes $129,000$

Depreciation $2,619,000$

Insurance $568,000$

Other $65,000$

Total fixed manufacturing overhead $ $4,166,000$

Finished Goods Inventory. The desired monthly ending finished goods inventory is $20\%$ of the next month$$s estimated sales. The Western Division has $6,000$ units in finished goods inventory on March $31.$

Required:

Prepare a production budget for the Western Division for the second quarter ending June $30.$ Show computations by month and in total for the quarter.

Prepare a direct materials purchases budget for each type of material for the second quarter ending June $30.$ Again show computations by month and in total for the quarter.

Prepare a direct labour budget for the second quarter ending June $30.$ This time it is not necessary to show monthly figures; show quarterly totals only. Assume that the workforce is adjusted as work requirements change.

Note: Round "Per Unit" answers to $2$ decimal places.

Assume that the company plans to produce a total of $380,000$ units for the year. Prepare a manufacturing overhead budget for the nine$-$month period ending December $31.$ Again, it is not necessary to show monthly figures.

Note: Round Variable manufacturing overhead rate per unit to $2$ decimal places.