Kelvin Inc. manufactures model airplane kits. Direct materials are 2 ounces of p

ID: 2411934 • Letter: K

Question

Kelvin Inc. manufactures model airplane kits. Direct materials are 2 ounces of plastic per kit and the plastic costs $2 per ounce. Indirect materials are considered insignificant and are not included in the budgeting process. Each kit requires 0.25hours of direct labor at an average cost of $30 per hour. Manufacturing overhead is allocated using direct labor hours as the allocation base. The company has prepared the followingbudgets projects sales of 300, 600, 400, and 550 kits for the next four quarters. Kelvin 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.

Explanation / Answer

Kelvin Inc

Cost Of Goods Sold Budget

For the Year Ended 31st December

Quarter 1

Quarter 2

Quarter 3

Quarter 4

Total

Goods Sold

(A)

300

600

400

550

1850

Material Cost

(B)

$ 1,200.00

$ 2,400.00

$ 1,600.00

$ 2,200.00

$ 7,400.00

Labor Cost

(C )

$ 2,250.00

$ 4,500.00

$ 3,000.00

$ 4,125.00

$ 13,875.00

Manufacturing Overheads

(D)

$ 624.00

$ 1,248.00

$ 832.00

$ 1,144.00

$ 3,848.00

Cost Of Goods Sold

(E=B+C+D)

$ 4,074.00

$ 8,148.00

$ 5,432.00

$ 7,469.00

$ 25,123.00

Notes

1) Calculation of Material Cost

Units Sold*2*$ 2

2) Calculation of Direct Labour

(Units sold/4)*$ 30

3) Calculation of Manufacturing Overheads

(Units Sold * $ 2.08)