Preston​, Inc. manufactures model airplane kits. Direct materials are five ounces of plastic per kit and the plastic costs ​$1 per ounce. Indirect materials are considered insignificant and are not...





Preston​,

Inc. manufactures model airplane kits. Direct materials are
five

ounces of plastic per kit and the plastic costs
​$1

per ounce. Indirect materials are considered insignificant and are not included in the budgeting process. Each kit requires
0.25

hours of direct labor at an average cost of
$40

per hour. Manufacturing overhead is allocated using direct labor hours as the allocation base. The company has prepared the following​ budgets:


1​(Click

the icon to view the​ budgets.)



Preston

projects sales of
200​,

500​,

700​,

and
600

kits for the next four quarters.
Preston

has no kits in beginning inventory. Determine the cost per kit to manufacture the model airplane kits. Prepare a cost of goods sold budget for the year. Round amounts to two decimal places.






Determine the cost per kit to manufacture the model airplane kits. ​(Round your answers to two decimal​ places, $X.XX.)

























(1) Direct materials cost per kit








(2) Direct labor cost per kit








(3) Manufacturing overhead cost per kit







Total projected manufacturing cost per kit








Prepare a cost of goods sold budget for the year. ​(Complete all input fields. Enter​ "0" for zero​ balances.)


























































Preston, Inc.



Cost of Goods Sold Budget



For the Year Ended December 31







First



Second



Third



Fourth











Quarter



Quarter



Quarter



Quarter



Total



(4)

















Kits produced and sold






















Total budgeted cost of goods sold


























1: Reference










































































































Preston, Inc.



Direct Materials Budget



For the Year Ended December 31







First



Second



Third



Fourth











Quarter



Quarter



Quarter



Quarter



Total


Budgeted kits to be produced


300


530


150


650


1,630


Direct materials (ounces) per kit


5


5


5


5


5


Direct materials needed for production


1,500


2,650


750


3,250


8,150


Plus: Desired direct materials in ending inventory


795


225


975


220


220


Total direct materials needed


2,295


2,875


1,725


3,470


8,370


Less: Direct materials in beginning inventory


870


795


225


975


870


Budgeted purchases of direct materials


1,425


2,080


1,500


2,495


7,500


Direct materials cost per ounce


$1


$1


$1


$1


$1


Budgeted cost of direct materials purchases


$1,425


$2,080


$1,500


$2,495


$7,500












































































Preston, Inc.



Direct Labor Budget



For the Year Ended December 31







First



Second



Third



Fourth











Quarter



Quarter



Quarter



Quarter



Total


Budgeted kits to be produced


300


530


150


650


1,630


Direct labor hours per unit


0.25


0.25


0.25


0.25


0.25


Direct labor hours needed for production


75.00


132.50


37.50


162.50


407.50


Direct labor cost per hour


$40


$40


$40


$40


$40


Budgeted direct labor cost


$3,000


$5,300


$1,500


$6,500


$16,300













































































































Preston, Inc.



Manufacturing Overhead Budget



For the Year Ended December 31







First



Second



Third



Fourth











Quarter



Quarter



Quarter



Quarter



Total


Budgeted kits to be produced


300


530


150


650


1,630


VOH cost per kit


$0.90


$0.90


$0.90


$0.90


$0.90


Budgeted VOH


$270.00


$477.00


$135.00


$585.00


$1,467.00


Budgeted FOH


175.00


175.00


175.00


175.00


700.00


Budgeted manufacturing overhead costs


$445.00


$652.00


$310.00


$760.00


$2,167.00
















Direct labor hours


75.00


132.50


37.50


162.50


407.50


Budgeted manufacturing overhead costs










$2,167.00


Predetermined overhead allocation rate










$5.32










(1)





Direct labor cost per kit



Direct materials cost per kit



Manufacturing overhead cost per kit





Selling price per kit







(2)





Direct labor cost per kit



Direct materials cost per kit



Manufacturing overhead cost per kit





Selling price per kit







(3)





Direct labor cost per kit



Direct materials cost per kit



Manufacturing overhead cost per kit





Selling price per kit







(4)





Beginning inventory



Ending inventory





Jun 09, 2022
SOLUTION.PDF

Get Answer To This Question

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here