In: Accounting
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 |
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 |