Reference no: EM132418529
Problem: Diane Buswell is preparing the 2020 budget for one of Current Designs' rotomolded kayaks. Extensive meetings with members of the sales department and executive team have resulted in the following unit sales projections for 2020.
Quarter 12,100 kayaks
Quarter 22,700 kayaks
Quarter 31,800 kayaks
Quarter 41,800 kayaks
Current Designs' policy is to have finished goods ending inventory in a quarter equal to 15% of the next quarter's anticipated sales. Preliminary sales projections for 2021 are 1,100 units for the first quarter and 2,700 units for the second quarter. Ending inventory of finished goods at December 31, 2019, will be 315 rotomolded kayaks.
Production of each kayak requires 58 pounds of polyethylene powder and a finishing kit (rope, seat, hardware, etc.). Company policy is that the ending inventory of polyethylene powder should be 20% of the amount needed for production in the next quarter. Assume that the ending inventory of polyethylene powder on December 31, 2019, is 19,600 pounds. The finishing kits can be assembled as they are needed. As a result, Current Designs does not maintain a significant inventory of the finishing kits.
The polyethylene powder used in these kayaks costs $1.00 per pound, and the finishing kits cost $150 each. Production of a single kayak requires 3 hours of time by more experienced, type I employees and 4 hours of finishing time by type II employees. The type I employees are paid $19 per hour, and the type II employees are paid $16 per hour.
Selling and administrative expenses for this line are expected to be $46 per unit sold plus $6,000 per quarter. Manufacturing overhead is assigned at 160% of labor costs.
Required:
- Prepare the production budget for this product line by quarter and in total for 2020.
- Prepare the direct materials budget for this product line by quarter and in total for 2020. (Round cost per pound to 2 decimal places, e.g. 1.25 and other answers to 0 decimal places, e.g. 125.)
- Prepare the direct labor budget for this product line by quarter and in total for 2020.
- Prepare the manufacturing overhead budget for this product line by quarter and in total for 2020.
- Prepare the selling and administrative expenses budget for this product line by quarter and in total for 2020.