Hayes Company expects variable costs to fluctuate with production volume on the basis of the following rates per direct labor hour: indirect materials $1.00, indirect labor $1.40, utilities $0.40, and maintenance $0.20. Thus, for the 6,200 direct labor hours to produce 3,100 units, budgeted indirect materials are $6,200 (6,200 x $1), and budgeted indirect labor is $8,680 (6,200 x $1.40). Hayes also recognizes that some maintenance is fixed. The amounts reported for fixed costs are assumed. Prepare a Manufacturing Overhead Budget.
|
HAYES COMPANY Sales Budget For the Year Ending December 31,2011 |
|||||
|
|
Quarter |
|
|||
|
|
1 |
2 |
3 |
4 |
Year |
|
Expected unit sales |
3,000 |
3,500 |
4,000 |
4,500 |
15,000 |
|
Unit Selling price |
×$60 |
×$60 |
×$60 |
×$60 |
×$60 |
|
Total sales |
$180,000 |
$210,000 |
$240,000 |
$270,000 |
$900,000 |