Question

In: Accounting

Scott Logan Equipment produces exercise equipment. The following schedule reveals anticipated monthly production of bicycles for...

Scott Logan Equipment produces exercise equipment. The following schedule reveals anticipated monthly production of bicycles for the first three months of the year:

January 8,000

February 11,500

March 15,000

Scott budgets for 1.75 direct labor hours per bicycle, at an average cost of $20.00 per hour. Variable factory overhead is applied at the rate of $8.00 per direct labor hour. Fixed overhead is expected to run $80,000 per month, which includes $8,500 per month of noncash expenses related to depreciation.

Determine the total expected monthly cash outflow for labor and overhead.

Worksheet 5

Estimated monthly cash outflows for direct labor and factory overhead:

January

February

March

Estimated bicycles produced

9,500

10,000

11,000

Direct labor hours per bicycle

X 1.5

X 1.5

X 1.5

Total estimated labor hours

Cost per direct labor hour

Cost of direct labor

Total estimated labor hours

Variable factory overhead rate

Total variable factory overhead

Fixed factory overhead

Total factory overhead

Less: Depreciation

Cash paid for factory overhead

Cost of direct labor

Cash paid for factory overhead

Expected cash outflow for labor/overhead

Solutions

Expert Solution

Thank you for your patience. Please give positive ratings so I can keep answering. It would help me a lot. Please comment if you have any query. Thanks!
Scott Logan Equipment
Direct Labor and factory overhead January February March Note
Estimated bicycles produced           9,500.00         10,000.00         11,000.00 A
Direct labor hours per bicycle                   1.75                   1.75                   1.75 B
Total estimated labor hours         16,625.00         17,500.00         19,250.00 C=A*B
Cost per direct labor hour                 20.00                 20.00                 20.00 D
Cost of direct labor       332,500.00       350,000.00       385,000.00 E=C*D
Direct Labor Budget- Finishing January February March
Total estimated labor hours         16,625.00         17,500.00         19,250.00 See A
Variable factory overhead rate                   8.00                   8.00                   8.00 F
Total variable factory overhead       133,000.00       140,000.00       154,000.00 G=A*F
Fixed factory overhead         80,000.00         80,000.00         80,000.00 H
Total factory overhead       213,000.00       220,000.00       234,000.00 I=G+H
Less: Depreciation            8,500.00            8,500.00            8,500.00 J
Cash paid for factory overhead       204,500.00       211,500.00       225,500.00 K=I-J
Cost of direct labor       332,500.00       350,000.00       385,000.00 See E
Cash paid for factory overhead       204,500.00       211,500.00       225,500.00 See K
Expected cash outflow for labor/overhead       537,000.00       561,500.00       610,500.00 L=E+K

Related Solutions

Heather Adams, production manager for a Newfoundland exercise equipment manufacturer needs to schedule an order of...
Heather Adams, production manager for a Newfoundland exercise equipment manufacturer needs to schedule an order of 50 items of A which are to be shipped in week 8 and 40 items of B which are to be shipped in week 6. In parenthesis are indicated quantity required for each component. The inventory on hand is for week 1 only. Below is the information about the products. Item Lead Time On Hand Inventory Components A 1 10 D(1); F(2) B 2...
Given the production possibility schedule, answer the following questions. Production Possibility Schedule Product                        &n
Given the production possibility schedule, answer the following questions. Production Possibility Schedule Product                                A             B             C             D             E              F                                                                           Tanks                                    0            1              2              3              4              5                                                              Automobiles 1,000       950 850 650 350 0 (a) Graph the PPF for this schedule. What happens to the opportunity cost of each additional tank in terms of automobiles as one moves from A to F? What accounts for this? (b) Given the production possibility schedule, what can be said about a...
Use the following table to answer the question. Dave's Production Possibilities Schedule Simon's Production Possibilities Schedule...
Use the following table to answer the question. Dave's Production Possibilities Schedule Simon's Production Possibilities Schedule Pounds of Green Beans Pounds of Corn Pounds of Green Beans Pounds of Corn 0 160 0 80 20 120 40 60 40 80 80 40 60 40 120 20 80 0 160 0 Assume Dave consumes 40 pounds of green beans and 80 pounds of corn without trade. Also, assume that Simon consumes 80 pounds of green beans and 40 pounds of corn...
Suppose that a hypothetical economy which only produces food and clothing has the following production possibility schedule (table)
Suppose that a hypothetical economy which only produces food and clothing has the following production possibility schedule (table): PointUnits of Food (millions)Units of Clothing(thousands)A08.0B17.5C26.5D35.0E43.0F50.0  a. Graph the production possibility curve (PPC) with clothing on the vertical axis and food on the horizontal axis. Label the production points A through F.b. What would be the opportunity cost of increasing production of food by 1 million if the economy was originally at Point A and moving to point B?c. Suppose the economy...
Exercise 15-16 An analysis of the accounts of Roberts Company reveals the following manufacturing cost data...
Exercise 15-16 An analysis of the accounts of Roberts Company reveals the following manufacturing cost data for the month ended June 30, 2017. Inventory Beginning Ending Raw materials $9,460 $14,020 Work in process 6,380 8,070 Finished goods 9,350 6,960 Costs incurred: raw materials purchases $56,410, direct labor $50,600, manufacturing overhead $23,980. The specific overhead costs were: indirect labor $6,520, factory insurance $4,810, machinery depreciation $4,590, machinery repairs $2,330, factory utilities $3,910, and miscellaneous factory costs $1,820. Assume that all raw...
Production and PricingThe following data describe the monthly demand and monthly costsfor a manufacturer...
Production and PricingThe following data describe the monthly demand and monthly costs for a manufacturer of electronic components.Complete the following cost and revenue schedules for this company.Quantity of BoxesPrice per boxvariable cost per boxfixed costtotal costaverage variable cost per boxaverage total cost per boxmarginal cost per boxtotal revenuemarginal revenue per box0$     300$     300$0.001$1,600$ 1,281$     300$ 1,581$1,281.00$1,581.00$ 1,281$1,600$ 1,6002$1,570$ 2,268$     300$ 2,568$1,134.00$1,284.00$ 1,000$3,140$ 1,5403$1,540$ 3,027$     300$ 3,327$1,009.00$1,109.00$    759$4,620$ 1,4804$1,490$ 3,624$     300$ 3,924$   906.00$   981.00$    597$5,960$ 1,3405$1,430$ 4,125$     300$ 4,425$   825.00$   885.00$   ...
A production manager needs to develop a production schedule to meet the following demand: Period 1...
A production manager needs to develop a production schedule to meet the following demand: Period 1 2 3 4 5 6 Demand 600 600 800 1000 1200 600 Productions costs are as follows: (a) regular time: $3 per unit. (b) over-time: $5 per unit. (c) subcontract: $7 per unit. (d) Inventory carrying cost = $2 per unit per period (e) Back-order costs = $5 per unit per period. Suppose some workers have retired, and the regular production rate can be...
Cast Exercise? Equipment, Inc. reported the following financial statements for 2018?: Cast Exercise Equipment, INC. Income...
Cast Exercise? Equipment, Inc. reported the following financial statements for 2018?: Cast Exercise Equipment, INC. Income Statement Year Ended December 31,2018 Net Sales Revenue $709000 Cost of Goods Sold $344000 Gross Profit $365000 Operating Expenses: Depreciation Expense $50000 Other Operating Expense $195000 Total Operating Expenses $245000 Net Income $120000 Cast Exercise Equipment, INC. Comparative Balance Sheet December 31, 2018 and 2017 Assets 2018 2017 Current assests $20000 $19000 Accounts Receivable 55000 49000 Merchandise Inventory 87000 92000 Long-Term Assets: Plant Assets...
BioMorphs Corporation produces three products in a monthly joint production process. During the first stage of...
BioMorphs Corporation produces three products in a monthly joint production process. During the first stage of the process liquids and chemicals costing $60,000 are heated and three different compounds emerge: 3,000 gallons of Molecue worth $22 per gallon are created from the steam; 10,000 gallons of Borphue worth $15 are drained from the tank; and 1,000 gallons of the tank residue, labeled as Polygard, are sold as fertilizer for $5.50 per gallon. Before Molecue is sold, it must be purified...
ABC Manufacturing produces a product for which the monthly demand is 900 units. Production averages 100...
ABC Manufacturing produces a product for which the monthly demand is 900 units. Production averages 100 units per day. Holding costs are $2.00 per unit per year, and setup cost is $200.00. the company operates 240 days per year a. If the company wishes to produce this product in economic batches, what size batch should be used? b. What is the maximum inventory level?           c. What is the average inventory?             d. How many order cycles...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT