Solution 3

# Solution 3 - HW3 Solution 1 a Production budget Sales Pad(Beg Inv Units to Produce b DM budget Produce*DM/frisbee DM Needed Pad(Beg Inv DM to

This preview shows pages 1–2. Sign up to view the full content.

HW3 Solution 1 a) Production budget: Sept. Oct. Nov. Dec. Sales 120,000 110,000 160,000 150,000 Pad 22,000 32,000 30,000 (Beg. Inv) (24,000) (22,000) (32,000) Units to Produce 118,000 120,000 158,000 125,000 b) DM budget: Produce 118,000 120,000 158,000 125,000 *DM/frisbee 2 2 2 2 DM Needed 236,000 240,000 316,000 250,000 Pad 24,000 31,600 25,000 (Beg. Inv) (23,600) (24,000) (31,600) DM to Purchase 236,400 247,600 309,400 *Price/DM 3 3 3 Cost of DM \$709,200 \$742,800 \$928,200 c) DL budget: Produce 118,000 120,000 158,000 *DLH/unit 3 3 3 DLH Required 354,000 360,000 474,000 *Cost/DLH 8 8 8 Cost of DL 2,832,000 2,880,000 3,792,000 e) VMOH budget: DLH 354,000 360,000 474,000 *VMOH rate 1.75 1.75 1.75 Budgeted VMOH cost 619,500 630,000 829,500 (Depreciation) (2,000) (2,000) (2,000) VMOH Cash 617,500 628,000 827,500 2 a) Cash in Sept Oct Nov Dec Sales 600,000 800,000 500,000 900,000 Credit 450,000 600,000 375,000 675,000 Cash 150,000 200,000 125,000 225,000 30% 135,000 180,000 112,500 202,500

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

## This note was uploaded on 07/02/2011 for the course ACCT 226 taught by Professor Smith during the Spring '10 term at South Carolina.

### Page1 / 4

Solution 3 - HW3 Solution 1 a Production budget Sales Pad(Beg Inv Units to Produce b DM budget Produce*DM/frisbee DM Needed Pad(Beg Inv DM to

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online