|
|
Your response
|
Correct response
|
Exercise 9-5 Manufacturing Overhead Budget [LO6]
|
The direct labor budget of Yuvwell Corporation for the upcoming fiscal year contains the following details concerning budgeted direct labor-hours:
|
|
|
1st Quarter
|
2nd Quarter
|
3rd Quarter
|
4th Quarter
|
Budgeted direct labor-hours
|
8,000
|
8,200
|
8,500
|
7,800
|
The company's variable manufacturing overhead rate is $3.25 per direct labor-hour and the company's fixed manufacturing overhead is $48,000 per quarter. The only non cash item included in fixed manufacturing overhead is depreciation, which is $16,000 per quarter.
|
Requirement 1:
|
Compute the company's manufacturing overhead budget for the upcoming fiscal year. (Omit the "$" sign in your response.)
|
|
|
Cash disbursements for manufacturing overhead
|
1st Quarter
|
$
|
1 (0%)
|
2nd Quarter
|
$
|
1 (0%)
|
3rd Quarter
|
$
|
1 (0%)
|
4th Quarter
|
$
|
1 (0%)
|
Year
|
$
|
1 (0%)
|
|
Exercise 9-5 Manufacturing Overhead Budget [LO6]
|
The direct labor budget of Yuvwell Corporation for the upcoming fiscal year contains the following details concerning budgeted direct labor-hours:
|
|
|
1st Quarter
|
2nd Quarter
|
3rd Quarter
|
4th Quarter
|
Budgeted direct labor-hours
|
8,000
|
8,200
|
8,500
|
7,800
|
The company's variable manufacturing overhead rate is $3.25 per direct labor-hour and the company's fixed manufacturing overhead is $48,000 per quarter. The only non cash item included in fixed manufacturing overhead is depreciation, which is $16,000 per quarter.
|
Requirement 1:
|
Compute the company's manufacturing overhead budget for the upcoming fiscal year. (Omit the "$" sign in your response.)
|
|
|
Cash disbursements for manufacturing overhead
|
1st Quarter
|
$
|
58,000
|
2nd Quarter
|
$
|
58,650
|
3rd Quarter
|
$
|
59,625
|
4th Quarter
|
$
|
57,350
|
Year
|
$
|
233,625
|
|
|
Total grade: 0.0×1/5 + 0.0×1/5 + 0.0×1/5 + 0.0×1/5 + 0.0×1/5 = 0% + 0% + 0% + 0% + 0%
|
Feedback:
|
|
Yuvwell Corporation
Manufacturing Overhead Budget
|
|
1st
Quarter
|
2nd
Quarter
|
3rd
Quarter
|
4th
Quarter
|
Year
|
Budgeted direct labor-hours
|
|
8,000
|
|
8,200
|
|
8,500
|
|
7,800
|
|
32,500
|
Variable overhead rate
|
$
|
× 3.25
|
$
|
× 3.25
|
$
|
× 3.25
|
$
|
× 3.25
|
$
|
× 3.25
|
Variable manufacturing overhead
|
$
|
26,000
|
$
|
26,650
|
$
|
27,625
|
$
|
25,350
|
$
|
105,625
|
Fixed manufacturing overhead
|
|
48,000
|
|
48,000
|
|
48,000
|
|
48,000
|
|
192,000
|
Total manufacturing overhead
|
|
74,000
|
|
74,650
|
|
75,625
|
|
73,350
|
|
297,625
|
Less depreciation
|
|
16,000
|
|
16,000
|
|
16,000
|
|
16,000
|
|
64,000
|
Cash disbursements for manufacturing overhead
|
$
|
58,000
|
$
|
58,650
|
$
|
59,625
|
$
|
57,350
|
$
|
233,625
|
|
|
|
|