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. Here is information for 2018: Input Prices Direct materials $0.30 per ounce $0.75 per bunch $ 18 per direct manufacturing labor-hour Plastic Bristles Direct manufacturing labor Input Quantities per Unit of Output Combs Brushes Direct materials Plastic 5 ounces 8 ounces 16 bunches Bristles Direct manufacturing labor Machine-hours (MH) 0.05 hours 0.2 hours 0.025 MH 0.1 MH Inventory Information, Direct Materials Plastic Bristles Beginning inventory Target ending inventory Cost of beginning inventory 1,820 bunches 1,600 ounces 1,766 ounces $456 2,272 bunches $1,419 Hazlett accounts for direct materials using a FIFO cost flow. Sales and Inventory Information, Finished Goods Combs Brushes Expected sales in units 12,000 14,000 24 Selling price 30 Target ending inventory in units Beginning inventory in units Beginning inventory in dollars 1,200 1,400 600 1,200 $ 2,700 $27,180 Hazlett uses a FIFO cost-flow assumption for finished-goods inventory. Combs are manufactured in batches of 200, and brushes are manufactured in batches of 100. It takes 20 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. Budgeted Variable Cost Type Manufacturing Budgeted Fixed Cost Driver/Allocation Base Materials handling Setup $17,235 $22,500 16,650 Number of ounces of plastic used 10,245 Setup-hours 30,000 Processing 11,640 Machine-hours 10,500 Inspection Nonmanufacturing 1,560 Number of units produced Marketing $21,150 $90,000 Sales revenue 1,170 Distribution Number of deliveries Delivery trucks transport units sold in delivery sizes of 1,000 combs or 1,000 brushes.
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.
Q.Prepare the cost of goods sold budget.
![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. Here is information for 2018:
Input Prices
Direct materials
$0.30 per ounce
$0.75 per bunch
$ 18 per direct manufacturing labor-hour
Plastic
Bristles
Direct manufacturing labor
Input Quantities per Unit of Output
Combs
Brushes
Direct materials
Plastic
5 ounces
8 ounces
16 bunches
Bristles
Direct manufacturing labor
Machine-hours (MH)
0.05 hours
0.2 hours
0.025 MH
0.1 MH](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F70c2953e-3acb-4fa9-9fb3-e4694e7622ce%2Fb74896d4-0209-472a-b022-eccf1f213367%2Fa8ot1me.jpeg&w=3840&q=75)
![Inventory Information, Direct Materials
Plastic
Bristles
Beginning inventory
Target ending inventory
Cost of beginning inventory
1,820 bunches
1,600 ounces
1,766 ounces
$456
2,272 bunches
$1,419
Hazlett accounts for direct materials using a FIFO cost flow.
Sales and Inventory Information, Finished Goods
Combs
Brushes
Expected sales in units
12,000
14,000
24
Selling price
30
Target ending inventory in units
Beginning inventory in units
Beginning inventory in dollars
1,200
1,400
600
1,200
$ 2,700
$27,180
Hazlett uses a FIFO cost-flow assumption for finished-goods inventory.
Combs are manufactured in batches of 200, and brushes are manufactured in batches of 100. It takes
20 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.
Budgeted Variable
Cost Type
Manufacturing
Budgeted Fixed
Cost Driver/Allocation Base
Materials handling
Setup
$17,235
$22,500
16,650
Number of ounces of plastic used
10,245
Setup-hours
30,000
Processing
11,640
Machine-hours
10,500
Inspection
Nonmanufacturing
1,560
Number of units produced
Marketing
$21,150
$90,000
Sales revenue
1,170
Distribution
Number of deliveries
Delivery trucks transport units sold in delivery sizes of 1,000 combs or 1,000 brushes.](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F70c2953e-3acb-4fa9-9fb3-e4694e7622ce%2Fb74896d4-0209-472a-b022-eccf1f213367%2Fwm5moku.jpeg&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 6 steps with 5 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)