Answer:
direct materials = 16 oz x $0.15 per oz = $2.40
direct labor = $9.35 x 0.10 hrs = $0.94
variable overhead = $1.15 per smoothie
fixed costs = $98,000
estimated production per year = 72,000
Jamal's Juices
Manufacturing Overhead Budget
For the Year 202x
Per unit Total
Variable manufacturing overhead $1.15 $82,800
Fixed manufacturing overhead $1.3611 $98,000
Total $2.5111 $180,800
Generally the budget would be more specific, e.g. which costs are included under variable MOH or fixed MOH, but in this case we only should include the total variable and fixed costs.