In: Accounting
DETAILS GIVEN IN QUESTION:
SALE UNITS = 29000 POOL CUES
SELL PRICE = $13 each.
Direct materials costs = $3 per pool cue
Direct manufacturing labor = $5 per pool cue
Manufacturing overhead = $0.83 per pool cue.
Inventory levels of 2019:
Beginning inventory Ending inventory
Direct materials 24,000 units 24,000 units
Work-in-process 0 units 0 units
Finished goods 1,200 units 2,800 units
FIND 2019 budgeted costs.
ANSWER:
a. PRODUCTION BUDGET FOR 2019
| PARTICULARS | UNITS | 
| SALES | 29,000 | 
| (+) CLOSING INVENTORY OF FINISHED GOODS | 2,800 | 
| (-) OPENING INVENTORY OF FINISHED GOODS | (1,200) | 
| PRODUCTION | 30,600 | 
b. DIRECT MATERIAL PURCHASED:
| PARTICULARS | UNITS | 
| CONSUMPTION (same as PRODUCTION ) | 30,600 | 
| (+) CLOSING INVENTORY OF DIRECT MATERIAL | 24,000 | 
| (-) OPENING INVENTORY OF DIRECT MATERIAL | (24,000) | 
| PURCHASE OF DIRECT MATERIAL | 30,600 | 
HENCE, 2019 Budgeted costs.
(i) DIRECT MATERIAL = PURCHASE UNITS x PRICE PER UNIT = 30,600 x $ 3 = $ 91,800
(ii) DIRECT MANUFACTURING LABOR = PRODUCTION UNITS x COST PER UNIT = 30,600 x $ 5 = $ 153,000
(iii) MANUFACTURING OVERHEAD = PRODUCTION UNITS x COST PER UNIT = 30,600 x $ 0.83 = $ 25,398