Concept explainers
Sales, Production, Direct Materials Purchases, and Direct Labor Cost Budgets
The budget director of Gourmet Grill Company requests estimates of sales, production, and other operating data from the various administrative units every month. Selected information concerning sales and production for July is summarized as follows:
Estimated sales for July by sales territory:
Maine: | |
Backyard Chef | 310 units at $700 per unit |
Master Chef | 150 units at $1,200 per unit |
Vermont: | |
Backyard Chef | 240 units at $750 per unit |
Master Chef | 110 units at $1,300 per unit |
New Hampshire: | |
Backyard Chef | 360 units at $750 per unit |
Master Chef | 180 units at $1,400 per unit |
Estimated inventories at July 1:
Direct materials: | |
Grates | 290 units |
Stainless steel | 1,500 lbs. |
Burner subassemblies | 170 units |
Shelves | 340 units |
Finished products: | |
Backyard Chef | 30 units |
Master Chef | 32 units |
Desired inventories at July 31:
Direct materials: | |
Grates | 340 units |
Stainless steel | 1,800 lbs. |
Burner subassemblies | 155 units |
Shelves | 315 units |
Finished products: | |
Backyard Chef | 40 units |
Master Chef | 22 units |
Direct materials used in production:
In manufacture of Backyard Chef: | |
Grates | 3 units per unit of product |
Stainless steel | 24 lbs. per unit of product |
Burner subassemblies | 2 units per unit of product |
Shelves | 4 units per unit of product |
In manufacture of Master Chef: | |
Grates | 6 units per unit of product |
Stainless steel | 42 lbs. per unit of product |
Burner subassemblies | 4 units per unit of product |
Shelves | 5 units per unit of product |
Anticipated purchase price for direct materials:
Grates | $15 per unit |
Stainless steel | $6 per lb. |
Burner subassemblies | $110 per unit |
Shelves | $10 per unit |
Direct labor requirements:
Backyard Chef: | |
Stamping Department | 0.50 hr. at $17 per hr. |
Forming Department | 0.60 hr. at $15 per hr. |
Assembly Department | 1.00 hr. at $14 per hr. |
Master Chef: | |
Stamping Department | 0.60 hr. at $17 per hr. |
Forming Department | 0.80 hr. at $15 per hr. |
Assembly Department | 1.50 hrs. at $14 per hr. |
Required:
a. Prepare a sales budget for July.
Gourmet Grill Company Sales Budget For the Month Ending July 31 |
||||
---|---|---|---|---|
Product and Area | Unit Sales Volume |
Unit Selling Price |
Total Sales | |
Backyard Chef: | ||||
Maine | fill in the blank 1 | $fill in the blank 2 | $fill in the blank 3 | |
Vermont | fill in the blank 4 | fill in the blank 5 | fill in the blank 6 | |
New Hampshire | fill in the blank 7 | fill in the blank 8 | fill in the blank 9 | |
Total | fill in the blank 10 | $fill in the blank 11 | ||
Master Chef: | ||||
Maine | fill in the blank 12 | $fill in the blank 13 | $fill in the blank 14 | |
Vermont | fill in the blank 15 | fill in the blank 16 | fill in the blank 17 | |
New Hampshire | fill in the blank 18 | fill in the blank 19 | fill in the blank 20 | |
Total | fill in the blank 21 | $fill in the blank 22 | ||
Total revenue from sales | $fill in the blank 23 |
b. Prepare a production budget for July. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
Gourmet Grill Company Production Budget For the Month Ending July 31 |
||
---|---|---|
Units | ||
Backyard Chef | Master Chef | |
Expected units to be sold | fill in the blank 25 | fill in the blank 26 |
Desired inventory, July 31 | fill in the blank 28 | fill in the blank 29 |
Total units available | fill in the blank 31 | fill in the blank 32 |
Estimated inventory, July 1 | fill in the blank 34 | fill in the blank 35 |
Total units to be produced | fill in the blank 37 | fill in the blank 38 |
c. Prepare a direct materials purchases budget for July. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
Gourmet Grill Company Direct Materials Purchases Budget For the Month Ending July 31 |
|||||
---|---|---|---|---|---|
Grates (units) |
Stainless Steel (lbs.) |
Burner Sub- assemblies (units) |
Shelves (units) |
Total | |
Required units for production: | |||||
Backyard Chef | fill in the blank 39 | fill in the blank 40 | fill in the blank 41 | fill in the blank 42 | |
Master Chef | fill in the blank 43 | fill in the blank 44 | fill in the blank 45 | fill in the blank 46 | |
Desired inventory, July 31 | fill in the blank 47 | fill in the blank 48 | fill in the blank 49 | fill in the blank 50 | |
Total | fill in the blank 51 | fill in the blank 52 | fill in the blank 53 | fill in the blank 54 | |
Estimated inventory, July 1 | fill in the blank 55 | fill in the blank 56 | fill in the blank 57 | fill in the blank 58 | |
Total units to be purchased | fill in the blank 59 | fill in the blank 60 | fill in the blank 61 | fill in the blank 62 | |
Unit price | $fill in the blank 63 | $fill in the blank 64 | $fill in the blank 65 | $fill in the blank 66 | |
Total direct materials to be purchased | $fill in the blank 67 | $fill in the blank 68 | $fill in the blank 69 | $fill in the blank 70 | $fill in the blank 71 |
d. Prepare a direct labor cost budget for July.
Gourmet Grill Company Direct Labor Cost Budget For the Month Ending July 31 |
||||||||
---|---|---|---|---|---|---|---|---|
Stamping Department |
Forming Department | Assembly Department | Total | |||||
Hours required for production: | ||||||||
Backyard Chef | fill in the blank 72 | fill in the blank 73 | fill in the blank 74 | |||||
Master Chef | fill in the blank 75 | fill in the blank 76 | fill in the blank 77 | |||||
Total | fill in the blank 78 | fill in the blank 79 | fill in the blank 80 | |||||
Hourly rate | $fill in the blank | $fill in the blank | $fill in the blank | |||||
Total direct labor cost | $fill in the blank | $fill in the blank | $fill in the blank | $fill in the blank 87 |
Trending nowThis is a popular solution!
Step by stepSolved in 2 steps
- Use this information about Flushing Company to answer the question that follows. The budgeted production and sales information for Flushing Company for the month of December is as follows: Product XXX Product ZZZ Estimated beginning inventory 31, 500 units 16,800 units Desired ending inventory 36,500 units 14, 400 units Region I, anticipated sales 320, 000 units 256, 000 units Region II, anticipated sales 182,000 units 144,000 units The unit selling price for product XXX is $6 and for product ZZZ is $15. Budgeted sales for the month are a. $9,012, 000 b. $ 5,412,000 c. $9,930, 000 d. $ 13, 530,000arrow_forwardLemon, Inc. has prepared the following budgets for March. In March, budgeted production is 1,000 units, budgeted sales is 1,200 units, and raw materials inventory and unit costs will stay constant. Direct materials Direct labor Manufacturing overhead Selling and administrative expense What is budgeted cost of goods sold for March? A. $40,734 B. $42,400 C. $48,880 D. $50,880 $8,000 $14,400 $20,000 $16,000arrow_forwardA company sells two types of products: standard and deluxe. It prepares the following analysis showing budgeted cost and cost driver activity for each of its three activities.arrow_forward
- Fuson Corporation makes one product and has provided the following information to help prepare the master budget for the next four months of operations: Budgeted selling price per unit $ 118 Budgeted unit sales (all on credit): October 9,600 November 10,100 December 13,700 January 11,300 Raw materials requirement per unit of output 3 pounds Raw materials cost $ 4.00 per pound Direct labor requirement per unit of output 2.7 direct labor-hours Direct labor wage rate $ 23.00 per direct labor-hour Predetermined overhead rate (all variable) $ 12.00 per direct labor-hour Credit sales are collected: 30% in the month of the sale 70% in the following month Raw materials purchases are paid: 30% in the month of purchase 70% in the following month The ending finished goods inventory should equal 10% of the following month's sales. The ending raw materials inventory should equal 10% of the following month’s raw materials production needs. The…arrow_forwardRequired information [The following information applies to the questions displayed below.] Morganton Company makes one product and it provided the following information to help prepare the master budget: a. The budgeted selling price per unit is $65. Budgeted unit sales for June, July, August, and September are 9,000, 21,000, 23,000, and 24,000 units, respectively. All sales are on credit. b. Thirty percent of credit sales are collected in the month of the sale and 70% in the following month. c. The ending finished goods inventory equals 30% of the following month's unit sales. d. The ending raw materials inventory equals 20% of the following month's raw materials production needs. Each unit of finished goods requires 5 pounds of raw materials. The raw materials cost $2.70 per pound. e. Twenty percent of raw materials purchases are paid for in the month of purchase and 80% in the following month. f. The direct labor wage rate is $14 per hour. Each unit of finished goods requires two…arrow_forwardThe budget director of Birds of a Feather Inc., with the assistance of the controller, treasurer, production manager, and sales manager, has gathered the following data for use in developing the budgeted income statement for January: Estimated sales for January: Birdhouse 6,000 units at $55 per unit Bird feeder 4,500 units at $75 per unit Estimated inventories at January 1: Direct materials: Wood 220 ft. Plastic 250 lb. Finished products: Birdhouse 300 units at $23 per unit Bird feeder 240 units at $34 per unit Desired inventories at January 31: Direct materials: Wood 180 ft. Plastic 210 lb. Finished products: Birdhouse 340 units at $23 per unit Bird feeder 200 units at $34 per unit Direct materials used in production: In manufacture of BirdHouse: Wood 0.80 ft. per unit of product Plastic 0.50 lb. per unit of product In manufacture of Bird Feeder: Wood 1.20 ft. per unit of product Plastic 0.75 lb. per…arrow_forward
- Vaibhav Subject - Accountingarrow_forwardBonkowski Corporation makes one product and has provided the following information to help prepare the master budget for the next four months of operations: Budgeted selling price per unit Budgeted unit sales (all on credit): January February March April Raw materials requirement per unit of output Raw materials cost Direct labor requirement per unit of output Direct labor wage rate Predetermined overhead rate (all variable) Variable selling and administrative expense Fixed selling and administrative expense Credit sales are collected: 30% in the month of the sale 70% in the following month Raw materials purchases are paid: 30% in the month of purchase 70% in the following month $ 97 10,000. 12,000 13,300 15,200 4 pounds $ 1.00 per pound 2.5 direct labor-hours $ 23.00 per direct labor- hour per direct labor- hour $9.00 $ 3.10 per unit sold. $70,000 per month. The ending finished goods inventory should equal 30% of the following month's sales. The ending raw materials inventory should…arrow_forwardFlexible Budget Performance Report AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost formulas and actual results for the month of February: The company uses the number of jobs as its measure of activity. For example, mobile lab operating expenses should be $2,900 plus $35 per job, and the actual mobile lab operating expenses for February were $4,530. The company expected to work 50 jobs in February, but actually worked 52 jobs. Required: Using Exhibit 9–8 as your guide, prepare a flexible budget performance report showing AirQual Test corporation’s revenue and spending variances and activity variances for February. Exhibit 9–8 Performance Report Combining Activity Variances with Revenue and Spending Variancesarrow_forward
- Hesterman Corporation makes one product and has provided the following information to help prepare the master budget for the next four months of operations: Budgeted selling price per unit $ 118 Budgeted unit sales (all on credit): April 7,800 May 9,400 June 14,000 July 12,100 Raw materials requirement per unit of output 3 pounds Raw materials cost $ 3.00 per pound Direct labor requirement per unit of output 2.8 direct labor-hours Direct labor wage rate $ 25.00 per direct labor-hour Credit sales are collected: 40% in the month of the sale 60% in the following month The ending finished goods inventory should equal 40% of the following month's sales. The ending raw materials inventory should equal 20% of the following month’s raw materials production needs. If 39,720 pounds of raw materials are required for production in June, then the budgeted cost of raw material purchases for May is closest to:arrow_forwardVinall Corporation makes one product and has provided the following information to help prepare the master budget for the next four months of operations: Budgeted selling price per unit $ 86 Budgeted unit sales (all on credit): July 9, 550 August 11, 800 September 10, 450 October 11,400 Raw materials requirement per unit of output 2.1 pounds Raw materials cost $ 2.1 per pound Direct labor requirement per unit of output 2.3 direct labor-hours Direct labor wage rate $ 25.5 per direct labor-hour Credit sales are collected: 30% in the month of the sale 70% in the following month Raw materials purchases are paid: 20% in the month of purchase 80% in the following month The ending finished goods inventory should equal 20% of the following month's sales. The ending raw materials inventory should equal 20% of the following month's raw materials production needs. PLEASE SHOW ALL EQUATIONS IN EXCEL FORMAT! Required: What are the budgeted sales for August? What are the expected cash collections…arrow_forwardI only need help with number 10 Operating Budget, Comprehensive Analysis Ponderosa, Inc., produces wiring harness assemblies used in the production of semi-trailer trucks. The wiring harness assemblies are sold to various truck manufacturers around the world. Projected sales in units for the coming five months are given below. January 10,000 February 10,600 March 13,800 April 16,000 May 18,500 The following data pertain to production policies and manufacturing specifications followed by Ponderosa: Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month’s sales. The data on materials used are as follows: Direct Material Per-Unit Usage Unit Cost Part #K298 2 $4 Part #C30 3 7 Inventory policy dictates that sufficient materials be on hand at the beginning of the month to satisfy 30 percent of the next month’s production needs. This is exactly the…arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education