Question

The production department of Hareston Company has submitted the following forecast of units to be produced by quarter for the upcoming fiscal year:

  

	1st Quarter	2nd Quarter	3rd Quarter	4th Quarter
Units to be produced	8,500	9,500	7,500	6,500

In addition, the beginning raw materials inventory for the first quarter is budgeted to be 2,150 kilograms and the beginning accounts payable for the first quarter are budgeted to be $3,690.

Each unit requires 3.5 kilograms of raw material that costs $2.90 per kilogram. Management desires to end each quarter with an inventory of raw materials equal to 10% of the following quarter’s production needs. The desired ending inventory for the fourth quarter is 2,625 kilograms. Management plans to pay for 80% of raw material purchases in the quarter acquired and 20% in the following quarter. Each unit requires 0.6 direct labour-hours, and direct labour-hour workers are paid $21.5 per hour.

  

Required:
1-a.	Prepare the company's direct materials budget. (Round your answer to the nearest whole dollar amount.)
	1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year Production needs (Kilograms) Add: Desired Inventory Total Needs (Kilograms) Deduct: Beginning Inventory Raw Materials to be purchased (Kilograms) Cost of Raw Materials to be purchased

      

1-b.	Prepare the schedule of expected cash disbursements for materials for the upcoming fiscal year. (Round your answer to the nearest whole dollar amount.)
	1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year Accounts Payable, Beginning Balance 1st Quarter Purchase 2nd Quarter Purchase 3rd Quarter Purchase 4th Quarter Purchase Total Cash disbursements for material

     

2.

Prepare the company’s direct labour budget for the upcoming fiscal year, assuming that the direct labour workforce is adjusted each quarter to match the number of hours required to produce the forecasted number of units produced. (Do not round intermediate calculations.) 1st Quarter. 2ndQuarter. 3rd Quarter. 4th Quarter. Year Total direct labour-hours needed Total direct labour cost

Answer 1