PA8-4 Preparing Operating Budget Components [LO 8-3a, b, c, d] 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 $38. Wesley expects the following unit sales January February March April May 3.000 3.200 3,700 3.500 2,900 Wesley's ending finished goods inventory policy is 30 percent of the next month's sales Suppose each handisaw takes approximately 60 hours to manufacture, and Wesley pays an average labor wage of $28 per hour, Each handsaw requires a plastic housing that Wesley purchases from a supplier at a cost of $5.00 each. The company has an ending raw materials inventory policy of 30 percent of the following month's production requirements. Materials other than the housing unit total $4,50 per handisaw Manufacturing overhead for this product includes $72,000 annual fixed overhead (based on production of 27,000 units) and $1.20 per unit variable manufacturing overhead. Wesley's seling expenses are 7 percent of sales dollars, and administrative expenses are forced at $18,000 per month Renied Required: 1. Compute the following for the first quarter: (Do not round your intermediate calculations.) $ 1. 2 3. Budgeted Sales Revenue Budgeted Production in Units Budgeted Cost of Raw Material Purchases for the Plastic Housings Budgeted Direct Labor Cost January February 114,000 $ 121,600 $ 3,060 3,350 15,735 $ 17,185 March 1st Quarter total 140,600 $ 376,200 3,640 10,050 $ 32,920 $ 6,115,200 $