Sweden Ltd manufactures cabinets.  You work in the accounting department and have been tasked with preparing the Budget for the next month.

 

Sweden makes two products:

Premium cabinets – large cabinets with mirrors

De Luxe cabinets – medium sized cabinets with an innovative shelving solution and mirrors

 

Direct manufacturing labour is 3 hours for the Premium cabinet and 5 hours for the De Luxe.

 

The budgeted direct material usage for each product in 2020 is:

Square metres     Premium        De Luxe

Mirrors                               2                      3

Softwood                           1                      5

 

Opening direct materials inventory for January 2020 is:

Square metres                 Premium        De Luxe

Mirrors                               40                    15

Softwood                           10                    30

 

Target ending direct materials inventory (January 31) is:

Square metres                 Premium        De Luxe

Mirrors                               24                    20

Softwood                           6                      40

 

Unit cost data is expected to be the same for January as it was in December 2019 for labour and all materials as below:

December 2019 (actual)                  January 2020 (budgeted)

$                                                          $

Mirrors per square metre                                    160                                                     160

Softwood per square metre                                125                                                     125

Manufacturing labour cost per hour                   30                                                        30

 

Manufacturing overhead (both variable and fixed) is allocated to each cabinet on the basis of budgeted direct manufacturing labour hours.

The budgeted variable manufacturing overhead rate for January 2020 is $35 per direct manufacturing labour-hour.

The budgeted fixed manufacturing overhead for the month is $42,500. Both variable and fixed manufacturing overhead costs are allocated to each unit of finished goods on the basis of direct manufacturing labour-hours.

 

Data relating to finished goods inventory for January 2020 are:

Premium        De Luxe

Opening Inventory (units)                        20                       5

Opening Inventory (dollars)                    $10,840          $4,850

Target Ending Inventory                            30                    15

 

Budgeted sales for January 2020 are 740 units of the premium and 390 units of the De Luxe. The budgeted selling prices per unit in January 2020 are $1,020 for the Premium and $1,600 for the De Luxe.

For the purposes of calculating COGS and Closing Inventory of finished goods, cost per unit for January 2020 is $670 for the Premium cabinet and $1,480 for the De Luxe cabinet.

Assume the following in your answer:

  • Work-in-process inventories are negligible and ignored.
  • Direct materials inventory and finished goods inventory are costed using the FIFO method.
  • Unit costs of direct materials purchased and finished goods are constant in January 2020.

 

REQUIRED:

Prepare the following budgets for January 2020:

  1. Revenues budget
  2. Production budget in units
  3. Direct materials usage budget and direct materials purchases budget (both budgets in units and $)
  4. Direct manufacturing labour budget
  5. Manufacturing overhead budget
  6. Ending inventories budget (direct materials and finished goods)
  7. Cost of goods sold budget

For each budget, prepare by product (Premium and De Luxe) and in total.

Click on Buy Solution and make payment. All prices shown above are in USD. Payment supported in all currencies.

After making payment, solution is sent within 2 to 5 minutes on your Email ID. But it may take up to 1 hour in case of high load on server. Solution is available in Word or Excel format unless otherwise specified.

-----------------------------------------------------------------------------------------------------------------------------

If your question is slightly different from the above question, please contact us at info@myassignmentguru.com with your version of question.