Answer:
Budgeted Direct Labor Cost
Budgeted Manufacturing Cost per visor
May
June
Units to be sold
620
340
Add: Desired Ending Inventory
45
45
Total Needs
665
385
Less; Beginning Inventory (ending inventory of last month)
70
45
Units to be produced
595
340
Required Hours per produced unit
0.3
0.3
Total Hours required for production
178.5
102.0
Labor Cost per hour
$11
$11
Budgeted Direct labor cost
$1,963.50
$1,122.00
Budgeted Manufacturing Cost per visor
Cost per Visor
Direct Material Cost per visor
$5.00
Direct Labor Cost per visor (0.3hr x $11)
$3.30
Variable Manufacturing Overhead Per Visor
$2.75
Fixed Overhead per unit
$1.30
Budgeted Manufacturing Cost per visor
$12.35
Budgeted Cost of Goods Sold
May
June
Units to be sold
620
340
Budgeted Manufacturing Cost per Unit
$12.35
$12.35
Budgeted Cost of Goods Sold
$7,657.00
$4,199.00
Budgeted Selling and Administrative Expense
May
June
Units to be sold
620
340
Unit Selling Price
$19
$19
Budgeted Sales Revenue
$11,780
$6,460
Variable Selling Cost (7% of Sales)
$824.60
$452.20
Fixed Administrative Expense
$1,300.00
$1,300.00
Budgeted selling and administrative expense
$2,124.60
$1,752.20