Answer: See explanation
Explanation:
First, we need to calculate the production budget and this will be:
Sales = $29000
Add: Closing inventory of finished goods = $2800
Less: Opening inventory of finished goods = $1200
Production budget = $30600
Direct material purchased:
Production = 30600
Add: Closing inventory of direct material = 24000
Less: Opening inventory of direct material = 24000
Direct material purchased = 36000
a. Budgeted costs for direct materials
= Direct material purchased × price per unit
= 30600 × $3
= $91800
b. Direct manufacturing labor
= Production unit × Cost per unit
= 30600 × $5
= $153000
c. Manufacturing overhead
= Production units × Cost per unit
= 30600 × $0.83
= $25398