Dorothy Taylor is preparing the 2022 budget for one of Current Designs’ rotomoulded kayaks. Extensive meetings with members of the sales department and executive team have resulted in the following unit sales projections for 2022. Quarter 1 2,900 kayaks Quarter 2 3,400 kayaks Quarter 3 2,600 kayaks Quarter 4 2,600 kayaks Current Designs’ policy is to have finished goods ending inventory in a quarter equal to 25% of the next quarter’s anticipated sales. Preliminary sales projections for 2023 are 1,100 units for the first quarter and 3,400 units for the second quarter. Ending inventory of finished goods at December 31, 2021, will be 725 rotomoulded kayaks. Production of each kayak requires 40 kg of polyethylene powder and a finishing kit (rope, seat, hardware, etc). Company policy is that the ending inventory of polyethylene powder should be 20% of the amount needed for production in the next quarter. Assume that the ending inventory of polyethylene powder on December 31, 2021, is 21,800 kg. The finishing kits can be assembled as they are needed. As a result, Current Designs does not maintain a significant inventory of the finishing kits. The polyethylene powder used in these kayaks costs $1.20 per kilogram, and the finishing kits cost $180 each. Production of a single kayak requires 2 hours of time by more experienced, type I employees and 3 hours of finishing time by type II employees. The type I employees are paid $13 per hour, and the type II employees are paid $10 per hour. Selling and administrative expenses for this line are expected to be $44 per unit sold plus $7,900 per quarter. Manufacturing overhead is assigned at 140% of labour costs. Prepare the production budget for this product line by quarter and in total for 2022. CURRENT DESIGNS Production Budget For the Year Ending December 31, 2022 Q1 Q2 Q3 Q4 TOTAL select an opening production budget item select a production budget item select a summarizing line for the first part enter a total number of units for the first part enter a total number of units for the first part enter a total number of units for the first part enter a total number of units for the first part select between addition and deduction : select a production budget item enter a number of units enter a number of units enter a number of units enter a number of units enter a number of units select a closing production budget item enter a total number of units enter a total number of units enter a total number of units enter a total number of units enter a total number of units Prepare the direct materials budget for this product line by quarter and in total for 2022. (Round cost per kg to 2 decimal places, e.g, 12.25 and other answers to 0 decimal places, e.g. 125.) CURRENT DESIGNS Direct Materials Budget--Polyethylene Powder For the Year Ending December 31, 2022 Quarter Q1 Q2 Q3 Q4 TOTAL select an opening direct materials budget item enter a number of units select an item enter a number of kilograms select a summarizing line for the first part enter a total number of kilograms for the first part select between addition and deduction : select an item enter a number of kilograms select a summarizing line for the second part enter a total number of kilograms for the second part select between addition and deduction : select an item enter a number of kilograms select a summarizing line for the third part enter a total number of kilograms for the third part select an item select an item enter enter enter a dollar amount select a closing direct materials budget item

Dorothy Taylor is preparing the 2022 budget for one of Current Designs’ rotomoulded kayaks. Extensive meetings with members of the sales department and executive team have resulted in the following unit sales projections for 2022. Quarter 1 2,900 kayaks Quarter 2 3,400 kayaks Quarter 3 2,600 kayaks Quarter 4 2,600 kayaks Current Designs’ policy is to have finished goods ending inventory in a quarter equal to 25% of the next quarter’s anticipated sales. Preliminary sales projections for 2023 are 1,100 units for the first quarter and 3,400 units for the second quarter. Ending inventory of finished goods at December 31, 2021, will be 725 rotomoulded kayaks. Production of each kayak requires 40 kg of polyethylene powder and a finishing kit (rope, seat, hardware, etc). Company policy is that the ending inventory of polyethylene powder should be 20% of the amount needed for production in the next quarter. Assume that the ending inventory of polyethylene powder on December 31, 2021, is 21,800 kg. The finishing kits can be assembled as they are needed. As a result, Current Designs does not maintain a significant inventory of the finishing kits. The polyethylene powder used in these kayaks costs $1.20 per kilogram, and the finishing kits cost $180 each. Production of a single kayak requires 2 hours of time by more experienced, type I employees and 3 hours of finishing time by type II employees. The type I employees are paid $13 per hour, and the type II employees are paid $10 per hour. Selling and administrative expenses for this line are expected to be $44 per unit sold plus $7,900 per quarter. Manufacturing overhead is assigned at 140% of labour costs. Prepare the production budget for this product line by quarter and in total for 2022. CURRENT DESIGNS Production Budget For the Year Ending December 31, 2022 Q1 Q2 Q3 Q4 TOTAL select an opening production budget item select a production budget item select a summarizing line for the first part enter a total number of units for the first part enter a total number of units for the first part enter a total number of units for the first part enter a total number of units for the first part select between addition and deduction : select a production budget item enter a number of units enter a number of units enter a number of units enter a number of units enter a number of units select a closing production budget item enter a total number of units enter a total number of units enter a total number of units enter a total number of units enter a total number of units Prepare the direct materials budget for this product line by quarter and in total for 2022. (Round cost per kg to 2 decimal places, e.g, 12.25 and other answers to 0 decimal places, e.g. 125.) CURRENT DESIGNS Direct Materials Budget--Polyethylene Powder For the Year Ending December 31, 2022 Quarter Q1 Q2 Q3 Q4 TOTAL select an opening direct materials budget item enter a number of units select an item enter a number of kilograms select a summarizing line for the first part enter a total number of kilograms for the first part select between addition and deduction : select an item enter a number of kilograms select a summarizing line for the second part enter a total number of kilograms for the second part select between addition and deduction : select an item enter a number of kilograms select a summarizing line for the third part enter a total number of kilograms for the third part select an item select an item enter enter enter a dollar amount select a closing direct materials budget item

Cornerstones of Cost Management (Cornerstones Series)

4th Edition

ISBN:9781305970663

Author:Don R. Hansen, Maryanne M. Mowen

Publisher:Don R. Hansen, Maryanne M. Mowen

Chapter8: Budgeting For Planning And Control

Section: Chapter Questions

Problem 6CE: Play-Disc makes Frisbee-type plastic discs. Each 12-inch diameter plastic disc has the following...

See similar textbooks

Related questions

Concept explainers

Question

Quarter 1	2,900	kayaks
Quarter 2	3,400	kayaks
Quarter 3	2,600	kayaks
Quarter 4	2,600	kayaks

Current Designs’ policy is to have finished goods ending inventory in a quarter equal to 25% of the next quarter’s anticipated sales. Preliminary sales projections for 2023 are 1,100 units for the first quarter and 3,400 units for the second quarter. Ending inventory of finished goods at December 31, 2021, will be 725 rotomoulded kayaks.

Production of each kayak requires 40 kg of polyethylene powder and a finishing kit (rope, seat, hardware, etc). Company policy is that the ending inventory of polyethylene powder should be 20% of the amount needed for production in the next quarter. Assume that the ending inventory of polyethylene powder on December 31, 2021, is 21,800 kg. The finishing kits can be assembled as they are needed. As a result, Current Designs does not maintain a significant inventory of the finishing kits.

The polyethylene powder used in these kayaks costs $1.20 per kilogram, and the finishing kits cost $180 each. Production of a single kayak requires 2 hours of time by more experienced, type I employees and 3 hours of finishing time by type II employees. The type I employees are paid $13 per hour, and the type II employees are paid $10 per hour.

Selling and administrative expenses for this line are expected to be $44 per unit sold plus $7,900 per quarter. Manufacturing overhead is assigned at 140% of labour costs.

Prepare the production budget for this product line by quarter and in total for 2022.

CURRENT DESIGNS Production Budget For the Year Ending December 31, 2022
	Q1	Q2	Q3	Q4	TOTAL
select an opening production budget item
select a production budget item
select a summarizing line for the first part	enter a total number of units for the first part	enter a total number of units for the first part	enter a total number of units for the first part	enter a total number of units for the first part
select between addition and deduction : select a production budget item	enter a number of units	enter a number of units	enter a number of units	enter a number of units	enter a number of units
select a closing production budget item	enter a total number of units	enter a total number of units	enter a total number of units	enter a total number of units	enter a total number of units

Prepare the direct materials budget for this product line by quarter and in total for 2022. (Round cost per kg to 2 decimal places, e.g, 12.25 and other answers to 0 decimal places, e.g. 125.)

CURRENT DESIGNS Direct Materials Budget--Polyethylene Powder For the Year Ending December 31, 2022
	Quarter
	Q1	Q2	Q3	Q4	TOTAL
select an opening direct materials budget item					enter a number of units
select an item					enter a number of kilograms
select a summarizing line for the first part					enter a total number of kilograms for the first part
select between addition and deduction : select an item					enter a number of kilograms
select a summarizing line for the second part					enter a total number of kilograms for the second part
select between addition and deduction : select an item					enter a number of kilograms
select a summarizing line for the third part					enter a total number of kilograms for the third part
select an item

select an item	enter	enter			enter a dollar amount
select a closing direct materials budget item

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 2 steps

SEE SOLUTION Check out a sample Q&A here

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.