Blossom, Inc. prepared the following master budget items for July Production and
ID: 2562491 • Letter: B
Question
Blossom, Inc. prepared the following master budget items for July Production and sales Variable manufacturing costs 30,000 units Direct materials Direct labor Variable manufacturing overhead 30,000 S 60,000 S 60,000 180,000 $330,000 Fixed manufacturing costs Total manufacturing costs During July, Blossom actually sold 36,000 units. Prepare a flexible budget for Blossom based on actual sales. (Do not round your intermediate calculations.) Production and Sales Units Variable Manufacturing Costs Direct Materials Direct Labor Variable Manufacturing Overhead Fixed Manufacturing Costs Total Manufacturing CostsExplanation / Answer
CALCULATION OF VARIABLE COST PER UNITS No. of units Variable Cost per unit Total Cost Variable Manufacturing Cost Direct Materials 30,000 $1.00 $30,000 Direct Labours 30,000 $2.00 $60,000 Variable Manufacturing Overhead 30,000 $2.00 $60,000 FLEXIBLE BUDGET FOR THE 36000 Units PARTICULARS No. of units Variable Cost per unit Total Cost Production and Sales 36,000 Units Less: Variable Expenses Direct Materials 36,000 $1.00 $36,000 Direct Labours 36,000 $2.00 $72,000 Variable Manufacturing Overhead 36,000 $2.00 $72,000 Total Variable Expesnes $1,80,000 Less: Fixed Expenses Fixed Manufacturing Cost $1,80,000 Total Manufacturing Cost $3,60,000