Wesley Power Tools manufactures a wide variety of tools and accessories. One of its more popular items is a cordless power handisaw. Each handisaw sells for $50. Wesley expects the following unit sales:

January 2,000

February 2,200

March 3,100

April 2,700

May2,100

Wesley's ending finished goods inventory policy is 35 percent of the next month's sales.

Suppose each handisaw takes approximately .35 hours to manufacture, and Wesley pays an average labor wage of $13.50 per hour.

Each handisaw requires a plastic housing that Wesley purchases from a supplier at a cost of $5.00 each. The company has an ending raw materials inventory policy of 10 percent of the following month's production requirements. Materials other than the housing unit total $4.50 per handisaw.

Manufacturing overhead for this product includes $63,000 annual fixed overhead (based on production of 27,000 units) and $.90 per unit variable manufacturing overhead. Wesley's selling expenses are 5 percent of sales dollars, and administrative expenses are fixed at $15,000 per month.

Required:

1.Compute the budgeted cost of goods sold for the first quarter.(Round direct material, direct labor and overhead costs per unit to 2 decimal places. Round final answers to the nearest dollar amount.)

January February March 1st Quarter Total

Budgeted Cost of Goods Sold

2.Compute the budgeted selling and administrative expenses.

January February March 1st Quarter Total

Budgeted Selling and Administrative Expenses

3.Complete the budgeted income statement for the handisaw product for the first quarter.(Round direct material, direct labor and overhead costs per unit to 2 decimal places. Round final answers to the nearest dollar amount.)

WESLEY POWER TOOLSBudgeted Income StatementFor the Quarter Ending March

January February March 1st Quarter Total

Budgeted Gross Profit

Budgeted Net Operating Income