Requirement 1
Galactic Inc | ||||
Production budget | ||||
Jan | Feb | Mar | 1st Quarter | |
Units to be sold | 380 | 360 | 432 | 1172 |
Desired Ending Finished Inventory | 90 | 108 | 98 | 98 |
Total Units needed | 470 | 468 | 530 | 1270 |
Less : Beginning Finished Inventory | 95 | 90 | 108 | 95 |
Units to be Produced | 375 | 378 | 422 | 1175 |
Requirement 2
Galactic Inc | ||||
Direct Materials Budget | ||||
for the month of------ | ||||
Jan | Feb | Mar | 1st Quarter | |
Budgeted production (units) | 375 | 378 | 422 | 1175 |
Materials requirements per unit | 2 | 2 | 2 | 2 |
Materials needed for production (LED) | 750 | 756 | 844 | 2350 |
Budgeted ending inventory (LED) | 151.2 | 168.8 | 163.6 | 163.6 |
Total materials requirements (LED) | 901.2 | 924.8 | 1007.6 | 2513.6 |
Beginning inventory (LED) | 150 | 151.2 | 168.8 | 150 |
Materials to be purchased (LED) | 751.2 | 773.6 | 838.8 | 2363.6 |
Cost per LED | $ 15.00 | $ 15.00 | $ 15.00 | $ 15.00 |
Total budgeted direct materials cost | $ 11,268.00 | $ 11,604.00 | $ 12,582.00 | $ 35,454.00 |
Alternate solution with answer in zero decimal place
Galactic Inc | ||||
Direct Materials Budget | ||||
for the month of------ | ||||
Jan | Feb | Mar | 1st Quarter | |
Budgeted production (units) | 375 | 378 | 422 | 1175 |
Materials requirements per unit | 2 | 2 | 2 | 2 |
Materials needed for production (cc) | 750 | 756 | 844 | 2350 |
Budgeted ending inventory (cc.) | 151 | 169 | 164* | 164 |
Total materials requirements (cc.) | 901 | 925 | 1008 | 2514 |
Beginning inventory (cc.) | 150 | 151 | 169 | 150 |
Materials to be purchased (cc.) | 751 | 774 | 839 | 2364 |
Cost per lb. | $ 15.00 | $ 15.00 | $ 15.00 | $ 15.00 |
Total budgeted direct materials cost | $ 11,268.00 | $ 11,604.00 | $ 12,582.00 | $ 35,454.00 |
*409 x 2 x 20%. Budgeted units to be produced for april are given below
April | May | |
Units to be sold | 392 | 460 |
Desired Ending Finished Inventory | 115 | |
Total Units needed | 507 | |
Less : Beginning Finished Inventory | 98 | |
Units to be Produced | 409 |
E8-21 (Algo) Preparing Production and Direct Materials Purchases Budgets [LO 8-3b] Galactic Inc. manufactures flying drone...
E8-21 (Algo) Preparing Production and Direct Materials Purchases Budgets (LO 8-3b] Galactic Inc. manufactures flying drone toys. Sales units for January, February, March, April and May were 540, 520, 592,552, and 620 respectively. Required: 1. The company's policy for ending finished goods is 25 percent of next quarter's sales. Prepare a production budget for the first quarter. 2. The drone toy includes 2 LED lights, which cost $15 each. The company requires ending direct materials to be 20 percent of...
E8-21 (Algo) Preparing Production and Direct Materials Purchases Budgets [LO 8-3b] Galactic Inc. manufactures flying drone toys. Sales units for January, February, March, April and May were 540, 520, 592, 552, and 620 respectively. Required: 1. The company's policy for ending finished goods is 25 percent of next quarter's sales. Prepare a production budget for the first quarter. 2. The drone toy includes 2 LED lights, which cost $15 each. The company requires ending direct materials to be 20 percent...
Need help on the second part Galactic Inc. manufactures flying drone toys. Sales units for January, February, March, April and May were 460, 440, 512, 472, and 540 respectively. ints Required: 1. The company's policy for ending finished goods is 25 percent of next quarter's sales. Prepare a production budget for the first quarter. 2. The drone toy includes 2 LED lights, which cost $15 each. The company requires ending direct materials to be 20 percent of next quarter's materials...
E8-22 (Static) Preparing the Direct Labor and Manufacturing Overhead Budgets [LO 8-3d, e Galactic Inc. manufactures flying drone toys. Budgeted Production units for January, February, and March were 295, 298, and 342, respectively. Each unit requires 3 direct labor hours and Galactic's hourly labor rate is $15 per hour. The company's variable overhead is $4.00 per unlt produced and Its fixed overhead is $5,500 per month. Required: 1. Determine the Galactic's direct labor budget for the first quarter. 2. Determine...
E8-23 (Algo) Cost of Goods Sold Budget (LO 8-3f] Galactic Inc. manufactures flying drone toys. Sales units for January, February, March, April and May were 400, 380, 452, 412, and 480 respectively. Each unit requires 3 direct labor hours and Galactic's hourly labor rate is $20 per hour. The company's variable overhead is $9 per unit produced and its fixed overhead is $6,000 per month. Use the information presented to complete the requirements. The drone toy includes 4 LED lights,...
Production Budget and Direct Materials Purchases Budgets Peanut Land Inc. produces all-natural organic peanut butter. The peanut butter is sold in 12-ounce jars. The sales budget for the first four months of the year is as follows: Unit Sales Dollar Sales ($) January 40,000 72,000 February 45,000 81,000 March 60,000 108,000 April 42,000 75,600 Company policy requires that ending inventories for each month be 20% of next month's sales. At the beginning of January, the inventory of peanut butter is...
solve this problem please. [LO 10-4) 10-25 Production and Materials Purchases Budgets White Corporation's budget calls for the fol- lowing sales for next year: Quarter 1 Quarter 2 90,000 units 76,000 units Quarter 3 Quarter 4 68,000 units 96,000 units Each unit of the product requires 3 pounds of direct materials. The company's policy is to begin each quarter with an inventory of product equal to 5% of that quarter's estimated sales requirements and an inventory of direct materials equal...
Production Budget and Direct Materials Purchases Budgets Peanut-Fresh Inc. produces all-natural organic peanut butter. The peanut butter is sold in 12-ounce jars. The sales budget for the first four months of the year is as follows: Unit Sales Dollar Sales ($) January 48,000 100,800 February 46,000 96,600 March 55,000 121,000 April 58,000 125,200 Company policy requires that ending inventories for each month be 20% of next month's sales. At the beginning of January, the inventory of peanut butter is 14,500...
NEED ANSWER OF THE " F " PART ONLY! 39. Budgeting for Sales, Production, Direct Materials, Direct Labor, and Manufacturing Overhead. Sports Bars Inc., produces energy bars and sells them by the case (1 unit - 1 case). Information to be used for the operating budget this coming year follows: Average sales price for each case is estimated to be $25. Unit sales for this coming year, ending December 31, are expected to be as follows First quarter 80,ooo Second...
Prepare the sales, production, and direct material budgets by quarters for 2020. American Company is preparing its master budget for 2020. Relevant data pertaining to its sales, production, direct materials budgets are as follows: Sales: Sales for the year are expected to total 1,200,000 units Quarterly sales are 20%, 25%, 30%, and 25% respectively. The sales price is expected to be $ 50 per units for the first three quarters and $55 per unit beginning in the fourth quarter. Sales...