The company desires to have finished goods inventory on hand at the end of each month equal to 15 percent of the following month's budgeted unit sales. On September 30, 2022, there were 450 display cupboards on hand. (Note, an estimate of sales in January is required in order to complete the production budget for December). Prepare a Production budget.

Principles of Cost Accounting
17th Edition
ISBN:9781305087408
Author:Edward J. Vanderbeck, Maria R. Mitchell
Publisher:Edward J. Vanderbeck, Maria R. Mitchell
Chapter7: The Master Budget And Flexible Budgeting
Section: Chapter Questions
Problem 4E: Prepare a cost of goods sold budget for the Crest Hills Manufacturing Co. for the year ended...
icon
Related questions
icon
Concept explainers
Question
100%

The DecorIdeas Company manufactures hand-crafted natural wood display
cupboards. Currently the company makes only one size of display cupboard, which is
60-inch height, 48-inch width, and 19-inch depth; and has 6 shelves. The final
product consists of a routed, sanded, assembled, and stained oak wood cupboard.
Direct materials include oak shelving wood and hickory plywood backing board.
Other materials, such as wood screws, sand paper, stain, wood glue, and packaging,
are treated as indirect materials. DecorIdeas is preparing budgets for the fourth
quarter ending December 31, 2022.
For each requirement below prepare budgets by month for October, November, and
December, and a total budget for the quarter. The previous year’s sales (2021/22) for
the corresponding period were:
October
November
December
January
February
2,000
2,800
4,000
4,400
3,600
display cupboards
display cupboards
display cupboards
display cupboards
display cupboards
The company expects the above volume of display cupboard sales to increase by 15%
for the period October 2022 – February 2023. The budgeted selling price for 2022 is
$785.00 per display cupboard. The company expects 5% of its sales to be cash
(COD) sales. The remaining 95% of sales will be made on credit. Prepare a Sales
Budget for DecorIdeas.
2. The company desires to have finished goods inventory on hand at the end of each
month equal to 15 percent of the following month's budgeted unit sales. On
September 30, 2022, there were 450 display cupboards on hand. (Note, an estimate of
sales in January is required in order to complete the production budget for
December). Prepare a Production budget.

Sales Budget
Production Budget
Unit Sales
Unit Price
Sales Revenue
Cash Sale
Credit Sale
Total
Unit sales
Desired ending inventory
Total needed
Beginning inventory
5% $
95%
October
$
October
2,300.00
785.00 $
November
November
October
3,220.00
785.00 $
Decemeber
Decemeber
November
4,600.00
785.00 $
$
$ 1,805,500.00 $2,527,700.00 $3,611,000.00 $7,944,200.00
Quarter
Quarter
Decemeber
10,120.00
785.00
Quarter
January
$
January
5,060.00
90,275.00 $ 126,385.00 $ 180,550.00 $397,210.00 $ 198,605.00 $ 162,495.00
1,715,225.00 2,401,315.00 3,430,450.00 7,546,990.00 3,773,495.00 3,087,405.00
1,805,500.00 $2,527,700.00 $3,611,000.00 $7,944,200.00 $3,972,100.00 $3,249,900.00
January
Febuary
Febuary
Febuary
4,140.00
785.00 $
785.00
$3,972,100.00 $3,249,900.00
Transcribed Image Text:Sales Budget Production Budget Unit Sales Unit Price Sales Revenue Cash Sale Credit Sale Total Unit sales Desired ending inventory Total needed Beginning inventory 5% $ 95% October $ October 2,300.00 785.00 $ November November October 3,220.00 785.00 $ Decemeber Decemeber November 4,600.00 785.00 $ $ $ 1,805,500.00 $2,527,700.00 $3,611,000.00 $7,944,200.00 Quarter Quarter Decemeber 10,120.00 785.00 Quarter January $ January 5,060.00 90,275.00 $ 126,385.00 $ 180,550.00 $397,210.00 $ 198,605.00 $ 162,495.00 1,715,225.00 2,401,315.00 3,430,450.00 7,546,990.00 3,773,495.00 3,087,405.00 1,805,500.00 $2,527,700.00 $3,611,000.00 $7,944,200.00 $3,972,100.00 $3,249,900.00 January Febuary Febuary Febuary 4,140.00 785.00 $ 785.00 $3,972,100.00 $3,249,900.00
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Follow-up Questions
Read through expert solutions to related follow-up questions below.
Follow-up Question

How is the desired closing inventory calculated?

Solution
Bartleby Expert
SEE SOLUTION
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Principles of Cost Accounting
Principles of Cost Accounting
Accounting
ISBN:
9781305087408
Author:
Edward J. Vanderbeck, Maria R. Mitchell
Publisher:
Cengage Learning
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Quickbooks Online Accounting
Quickbooks Online Accounting
Accounting
ISBN:
9780357391693
Author:
Owen
Publisher:
Cengage