In: Accounting
1) | April | May | June | Total | July | ||
Budgeted Sales Unit | 6000 | 7200 | 8640 | 21840 | 10368 | ||
Unit Price | 8 | 8 | 8 | ||||
Budgeted Sales Revenue | 48000 | 57600 | 69120 | 174720 | |||
Final Answer $174720 | |||||||
April | May | June | Total | July | Aug | ||
2) | Total Units to be sold | 6,000 | 7,200 | 8,640 | 21,840 | 10368 | 12,442 |
Add: Ending Inventory Required | 1,080 | 1,296 | 1,555 | 1,866 | |||
Less: beginning Inventory Available | - | 1,080 | 1,296 | 1,555 | |||
Units to be produced | 7,080 | 7,416 | 8,899 | 23,395 | 10,679 | ||
Final Answer 23395 Units | |||||||
3) | April | May | June | July | |||
Total Units to be produced | 7,080 | 7,416 | 8,899 | 10,679 | |||
Requirement per unit | 4 | 4 | 4 | 4 | |||
Raw material units required | 28,320 | 29,664 | 35,597 | 42,716 | |||
Add: Ending Inventory Required | 5,933 | 7,119 | 8,543 | ||||
Less: beginning Inventory Available | - | 5,933 | 7,119 | 8,543 | |||
Units to be produced | 13,013 | 8,603 | 10,323 | ||||
Cost per unit | 3 | 3 | 3 | 3 | |||
Cost of purchase | 39,038 | 25,808 | 30,969 | - | |||
Final Answer (may cost of purchase) $25808 | |||||||
4) | April | May | June | ||||
Total Units to be produced | 7,080 | 7,416 | 8,899 | ||||
Variable manufacturing OH per unit | 8 | 8 | 8 | ||||
Variable manufacturing OH | 56,640 | 59,328 | 71,194 | ||||
Fixed manufacaturing OH | 15,000 | 15,000 | 15,000 | ||||
Total manufacturing OH | 71,640 | 74,328 | 86,194 | ||||
Final Answer (may overhead) $74328 | |||||||
5) | April | May | June | ||||
Total Units to be produced | 7,080 | 7,416 | 8,899 | ||||
labour hr per unit | 0.75 | 0.75 | 0.75 | ||||
labour hr required | 5,310 | 5,562 | 6,674 | ||||
labour cost per hr | 9 | 9 | 9 | ||||
labour cost | 47,790 | 50,058 | 60,070 | ||||
Final Answer (may labor cost) $50058 | |||||||