Magnolia Candle Inc. budgeted production of 74,200 candles in
20Y4. Wax is required to produce a candle. Assume that eight ounces
(one-half of a pound) of wax is required for each candle. The
estimated January 1, 20Y4, wax inventory is 2,500 pounds. The
desired December 31, 20Y4, wax inventory is 2,100 pounds. Candle
wax costs $4.10 per pound.
Each candle requires molding. Assume that 12 minutes are
required to mold each candle. Molding labor costs $14.00 per
hour.
Prepare a cost of goods sold budget for Magnolia Candle Inc.,
using the information above. Assume that the estimated inventories
on January 1, 20Y4, for finished goods and work in process were
$9,800 and $3,600, respectively. Also assume that the desired
inventories on December 31, 20Y4, for finished goods and work in
process were $12,900 and $3,500, respectively. Factory overhead was
budgeted at $109,600. Round your interim calculations to nearest
cent, if required.