compl Wesley Power Tools manufactures a wide variety of tools and accessories

compl Wesley Power Tools manufactures a wide variety of tools and accessories. One of its more popular items is a cordless power handisaw. Each handisaw sells for $70. Wesley expects the following unit sales: January February March April May 2,300 2,600 2,900 2,500 1,900 Wesley's ending finished goods inventory policy is 30 percent of the next month's sales. Suppose each handisaw takes approximately 0.55 hours to manufacture, and Wesley pays an average labor wage of $13,50 per hour. Each handisaw requires a plastic housing that Wesley purchases from a supplier at a cost of $6.00 each. The company has an ending direct materials inventory policy of 10 percent of the following month's production requirements. Materials other than the housing unit total $4.00 per handisaw. Manufacturing overhead for this product includes $69,000 annual fixed overhead (based on production of 24,000 units) and $1.00 per unit variable manufacturing overhead. Wesley's selling expenses are 6 percent of sales dollars, and administrative expenses are fixed at $18,000 per month Required: 1. Compute the budgeted cost of goods sold for the first quarter. 2. Compute the budgeted selling and administrative expenses for the first quarter. 3. Complete the budgeted income statement for the handisaw product for the first quarter.
Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Complete the budgeted income statement for the handisew product for the first quarter. (Round direct material, direct labor and overhead costs per unit to 2 decimal places. Round final answers to the nearest dollar amount.) WESLEY POWER TOOLS Budgeted Income Statement For the Quarter Ending March January February $ 161,000 $ 182,000 31,165 35,230 March $ Budgeted Sales Revenue Budgeted Cost of Goods Sold 203,000 39,295 1st Quarter Total $ 546,000 166,140 $ Budgeted Gross Profit Budgeted Selling and Administrative Expenses 129,835 27,660 146,770 28,920 163,705 30,180 440,310 86,760 Budgeted Net Operating Income $ 102,175 117,850 $ 133,525 $ 353,550