Wesley Power Tools manufactures a wide variety of tools and accessories. One of

Question

Wesley Power Tools manufactures a wide variety of tools and accessories. One of its more popular items is a cordless power handisaw. Each handisaw sells for $70. Wesley expects the following unit sales:

Wesley’s ending finished goods inventory policy is 25 percent of the next month’s sales.
      Suppose each handisaw takes approximately .65 hours to manufacture, and Wesley pays an average labor wage of $12.50 per hour.
      Each handisaw requires a plastic housing that Wesley purchases from a supplier at a cost of $6.00 each. The company has an ending raw materials inventory policy of 10 percent of the following month’s production requirements. Materials other than the housing unit total $3.50 per handisaw.
      Manufacturing overhead for this product includes $63,000 annual fixed overhead (based on production of 24,000 units) and $1.00 per unit variable manufacturing overhead. Wesley’s selling expenses are 6 percent of sales dollars, and administrative expenses are fixed at $15,000 per month.

January 2,300 February 2,400 March 3,000 April 2,800 May 2,400 Required 1. Compute the budgeted cost of goods sold for the first quarter. (Round direct material, direct labor and overhead costs per unit to 2 decimal places. Round final answers to the nearest dollar amount.) January February March 1st Quarter Total Budgeted Cost of Goods Sold 2. Compute the budgeted selling and administrative expenses January February March 1st Quarter Total Budgeted Selling and Administrative Expenses 24,660 S25,080 27,600 s 77,340 3. Complete the budgeted income statement for the handisaw product for the first quarter. (Round direct material, direct labor and overhead costs per unit to 2 decimal places. Round final answers to the nearest dollar amount.) WESLEY POWER TOOLS Budgeted Income Statement For the Quarter Ending March January February March 1st Quarter Total 210,000 $ udgeted Sales Revenue udgeted Cost of Goods Sold $161,000$ 168,000$ 539,000 Budgeted Gross Profit udgeted Selling and Administrative Expenses 24,660 25,080 27,600 77,340 Budgeted Net Operating Income

Explanation / Answer

1) Budgeted Cost of goods sold Jan Feb Mar Q1 Total Labor cost $          18,688 $          19,500 $          24,375 $          62,563 Material-Housing $          13,800 $          14,400 $          18,000 $          46,200 Material-Others $            8,050 $            8,400 $          10,500 $          26,950 Fixed overhead $            6,038 $            6,300 $            7,875 $          20,213 Variable overhead $            2,300 $            2,400 $            3,000 $             7,700 Total $          48,875 $          51,000 $          63,750 $        163,625 2) Budgeted S&A Expenses Jan Feb Mar Q1 Total Selling expenses $            9,660 $          10,080 $          12,600 $          32,340 Admin. Expenses $          15,000 $          15,000 $          15,000 $          45,000 Total $          24,660 $          25,080 $          27,600 $          77,340 3) Budgeted Income statement Jan Feb Mar Q1 Total Sales - 70* sales units $        161,000 $        168,000 $        210,000 $        539,000 Less: cost of goods sold $          48,875 $          51,000 $          63,750 $        163,625 Gross profit $        112,125 $        117,000 $        146,250 $        375,375 Less: S&A expenses $          24,660 $          25,080 $          27,600 $          77,340 Budgeted net operating income $          87,465 $          91,920 $        118,650 $        298,035

Related Questions

Navigate

• Browse (All)
• Browse W
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.