You are on page 1of 1

Toys Work Sdn Bhd

Manufacturing overhead budget for the year

April May June Year


Budgeted direct 15,735 1,500 1,875 18,750
labour-hours

X Variable 0.40 0.40 0.40 0.40


manufacturing
overhead rate

Variable 6,150 600 750 7500


manufacturing
overhead

+ Fixed 69,600 69,600 69,600 69,600


manufacturing
overhead

Total 75,750 70,200 70,350 216,300


manufacturing
overhead

- Depreciation 9,500 9,500 9,500 9,500

Cash 66,250 60,700 60,850 187,800


dibusement for
manufacturing
overhead

Total 216,300
manufacturing 18,750
overhead
budgeted direct RM11.54
labour hours
Predetermined
O/H rate for the
year

You might also like