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