Hazlett, Inc., operates at capacity and makes plastic combs and hairbrushes. Although the combs and brushes are a matching set, they are sold individually and so the sales mix is not 1:1. Hazlett's management is planning its annual budget for fiscal year 2018. Hazlett accounts for direct materials and ending finished goods using a FIFO cost flow assumption. Here is information for 2018: Input Prices Direct Materials s0.31 per ounce s0.77 per bunch $12 per hour Plastie Bristes Direct Labor Input Consumptionm Combs Direct Materials Plastie Bristes Direct Labor Machine Hours (MH) 0.022 MH Brushes 5.1 ounces 8.7 ounces 15 bunches 0.27 hour 0.15 MH 0.051 hour Inventory Beginning Inventory Target Ending Inventory Cost of Beginning Inventory Bristles 1.610 ounces 1,870 bunches 1,762 ounces 2,252 bunches $1,719 Plastic $416 Sales and Inventory Expected Sales in units Selling Price Target Ending Iuventory in units Beginning Inventory in units Beginning Inventory in dollars Combs Brushes 12,100 89 1,500 14,700 832 1,410 1,270 827,580 601 $2,720 Combs are manufactured in batches of 200, and brushes are mamufactured in batches of 100. It takes 21 minutes to set up for a batch of combs and 1 hour to set up for a batch of brushes. Hazlett uses activity-based costing and has classified all overhead costs as shown in the following table. Budgeted fixed overhead costs vary with capacity. Hazlett operates at capacity so budgeted fixed overhead cost per unit equals the budgeted fixed overhead costs divided by the budgeted quantities of the cost allocation base. Delivery trucks transport units sold in delivery sizes of 1,000 combs or 1,000 brushes. Manufacturing Cost Type Budgeted Variable Budgeted Fixed Cost Driver/Allocation Base Materials handling Setup Processing Inspection Numbers of ounces of plastic used" Setup hours Machine hours $22.700 $10,245 $11,640 $10,100 $16,650 $35,000 $1,570 Number of units produced Non-Manufacturing Cost Type Budgeted Variable Budgeted Fixed Cost Driver/Allocation Base Marketing 922 150 ST0,000 Sales revenue Number of deliveries Distribution 81,150
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Calculate budgeted number of combs to be produced.
Step by step
Solved in 2 steps