Problem $9-16$ Direct Labour and Manufacturing Overhead Budgets $[$LO$2]$

The Bakery Department of Culbert Dessert Corporation has submitted the following forecast of fruit pies to be produced by quarter for the upcoming fiscal year.

$\backslash$table$[[,\backslash$table$[[$First$],[$Quarter$]],\backslash$table$[[$Second$],[$Quarter$]],\backslash$table$[[$Thind$],[$Quarter$]],\backslash$table$[[$Fourth$],[$Quarter$]]],[$Units to be produced,$10,000,13,000,11,000,15,000]]$

Each unit requires $0\mathrm{.}30$ direct labour$-$hours, and direct labour$-$hour workers are paid $$10\mathrm{.}50$ per hour.

In addition, the variable manufacturing overhead rate is $$2\mathrm{.}00$ per direct labour$-$hour. The fixed manufacturing overhead is $$28,000$ per quarter. The only non$-$cash element of manufacturing overhead is depreciation, which is $$8,000$ per quarter.

Required:

Prepare the company's direct labour budget for the upcoming fiscal year, assuming that the direct labour workforce is adjusted each quarter to match the number of hours required to produce the forecast number of units produced.

$\backslash$table$[[,$Culbert Dessert Corporation$],[,$Direct Labour Budget,$\backslash$table$[[$Third$],[$Quarter$]],\backslash$table$[[$Fourth$],[$Quarter$]],$Year$],[,\backslash$table$[[$First$],[$Quarter$]],\backslash$table$[[$Second$],[$Quarter$]]],[$Units to be produced$],[\backslash$table$[[$Units to be produced$],[$Direct labour time per unit $($hours$)]]],[\backslash$table$[[$Direct labour time per unit $($hours$)],[$Total direct labour$-$hours needed$]]],[$Direct labour cost per hour,,,,,$],[,,,,,]]$

also make prepare the company's manufacturing overhead budget as per schedule $5$ivear manufacturing overhead budget should you loso include the budgeted cash disbursements for overhead.