Quarter 1 Quarter 2 Quarter 3 Quarter 4 Total Units to be produced 7,680 8,480 8,860 8,860 33,880 Direct material per unit 2 2 2 Total pounds needed for production 15,360 16,960 17,720 17,720 67,760 Add: Desired ending inventory 4,240 4,430 4,430 3,600 3,600 Total material required 19,600 21,390 22,150 21,320 71,360 Less: Beginning inventory 4,240 4,430 4,430 Pounds of direct material purchase requirements 19,600 17,150 17,720 16,890 71,360 Cost per pound $1.50 $1.50 $1.50 $1.50 $1.50 Total cost of direct material purchase $29,400 $25,725 $26,580 $25,335 $107,040 Total $107,040 Direct Labor Budget For the Year Ending Dec. 31, 2018 Quarter 1 Quarter 2 Quarter 3 Quarter 4 Total Units to be produced 7,680 8,480 8,860 Direct labor hours per unit 0.75 0.75 0.75 0.75 0.75 Total required direct labor hours 5,760 6,360 6,645 6,645 Labor cost per hour $25 $25 $25 $25 $25 Total direct labor cost $144,000 $159,000 $166,125 $ $635,250
Quarter 1 Quarter 2 Quarter 3 Quarter 4 Total Units to be produced 7,680 8,480 8,860 8,860 33,880 Direct material per unit 2 2 2 Total pounds needed for production 15,360 16,960 17,720 17,720 67,760 Add: Desired ending inventory 4,240 4,430 4,430 3,600 3,600 Total material required 19,600 21,390 22,150 21,320 71,360 Less: Beginning inventory 4,240 4,430 4,430 Pounds of direct material purchase requirements 19,600 17,150 17,720 16,890 71,360 Cost per pound $1.50 $1.50 $1.50 $1.50 $1.50 Total cost of direct material purchase $29,400 $25,725 $26,580 $25,335 $107,040 Total $107,040 Direct Labor Budget For the Year Ending Dec. 31, 2018 Quarter 1 Quarter 2 Quarter 3 Quarter 4 Total Units to be produced 7,680 8,480 8,860 Direct labor hours per unit 0.75 0.75 0.75 0.75 0.75 Total required direct labor hours 5,760 6,360 6,645 6,645 Labor cost per hour $25 $25 $25 $25 $25 Total direct labor cost $144,000 $159,000 $166,125 $ $635,250
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![Quarter 1 Quarter 2 Quarter 3
Quarter 4
Total
Units to be produced
7,680
8,480
8,860
8,860
33,880
Direct material per unit
2
2
2
2
2
Total pounds needed for production
15,360
16,960
17,720
17,720
67,760
Add: Desired ending inventory
4,240
4,430
4,430
3,600
3,600
Total material required
19,600
21,390
22,150
21,320
71,360
Less: Beginning inventory
4,240
4,430
4,430
Pounds of direct material purchase requirements
19,600
17,150
17,720
16,890
71,360
Cost per pound
$1.50
$1.50
$1.50
$1.50
$1.50
Total cost of direct material purchase
$29,400
$25,725
$26,580
$25,335
$107,040
Total
$107,040
Direct Labor Budget
For the Year Ending Dec. 31, 2018
Quarter 1 Quarter 2 Quarter 3
Quarter 4
Total
Units to be produced
7,680
8,480
8,860
Direct labor hours per unit
0.75
0.75
0.75
0.75
0.75
Total required direct labor hours
5,760
6,360
6,645
6,645
Labor cost per hour
$25
$25
$25
$25
$25
Total direct labor cost
$144,000 $159,000 $166,125 $
$635,250](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F727e4093-8ead-4bf8-b086-0722c8766cbb%2Fe4c9b94c-579e-459c-8a9a-582e3c32fd0b%2Fix65khj_processed.png&w=3840&q=75)
Transcribed Image Text:Quarter 1 Quarter 2 Quarter 3
Quarter 4
Total
Units to be produced
7,680
8,480
8,860
8,860
33,880
Direct material per unit
2
2
2
2
2
Total pounds needed for production
15,360
16,960
17,720
17,720
67,760
Add: Desired ending inventory
4,240
4,430
4,430
3,600
3,600
Total material required
19,600
21,390
22,150
21,320
71,360
Less: Beginning inventory
4,240
4,430
4,430
Pounds of direct material purchase requirements
19,600
17,150
17,720
16,890
71,360
Cost per pound
$1.50
$1.50
$1.50
$1.50
$1.50
Total cost of direct material purchase
$29,400
$25,725
$26,580
$25,335
$107,040
Total
$107,040
Direct Labor Budget
For the Year Ending Dec. 31, 2018
Quarter 1 Quarter 2 Quarter 3
Quarter 4
Total
Units to be produced
7,680
8,480
8,860
Direct labor hours per unit
0.75
0.75
0.75
0.75
0.75
Total required direct labor hours
5,760
6,360
6,645
6,645
Labor cost per hour
$25
$25
$25
$25
$25
Total direct labor cost
$144,000 $159,000 $166,125 $
$635,250
![Fill in the missing information from the following schedules:
Sales Budget
For the Year Ending Dec. 31, 2018
Quarter 1 Quarter 2 Quarter 3
Quarter 4
Total
Expected sales (units)
7,500
8,400
8,800
9,100
Sales price per unit
$44
$50
$50
$54
Total sales revenue
$330,000 $420,000 $440,000 $
Production Budget
For the Year Ending Dec. 31, 2018
Quarter 1 Quarter 2 Quarter 3
Quarter 4
Q1, Year 2
Expected sales
7,500
8,400
8,800
9,100
7,900
Desired ending inventory
1,680
1,760
1,820
880
Total required units
9,180
10,160
10,620
10,680
8,780
Less: Beginning inventory
1,500
1,680
1,760
1,820
1,580
Required production
7,680
8,480
8,860
7,200
Total
Direct Materials Budget
For the Year Ending Dec. 31, 2018
Quarter 1 Quarter 2 Quarter 3
Quarter 4
Total
Units to be produced
7,680
8,480 8,860 8,860
33,880](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F727e4093-8ead-4bf8-b086-0722c8766cbb%2Fe4c9b94c-579e-459c-8a9a-582e3c32fd0b%2F4a6n09_processed.png&w=3840&q=75)
Transcribed Image Text:Fill in the missing information from the following schedules:
Sales Budget
For the Year Ending Dec. 31, 2018
Quarter 1 Quarter 2 Quarter 3
Quarter 4
Total
Expected sales (units)
7,500
8,400
8,800
9,100
Sales price per unit
$44
$50
$50
$54
Total sales revenue
$330,000 $420,000 $440,000 $
Production Budget
For the Year Ending Dec. 31, 2018
Quarter 1 Quarter 2 Quarter 3
Quarter 4
Q1, Year 2
Expected sales
7,500
8,400
8,800
9,100
7,900
Desired ending inventory
1,680
1,760
1,820
880
Total required units
9,180
10,160
10,620
10,680
8,780
Less: Beginning inventory
1,500
1,680
1,760
1,820
1,580
Required production
7,680
8,480
8,860
7,200
Total
Direct Materials Budget
For the Year Ending Dec. 31, 2018
Quarter 1 Quarter 2 Quarter 3
Quarter 4
Total
Units to be produced
7,680
8,480 8,860 8,860
33,880
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 3 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
![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
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![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
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education