Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product

Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below.

Product JB 50

Product JB 60

Sales budget:
Anticipated volume in units 403,400 203,700
Unit selling price $22 $27
Production budget:
Desired ending finished goods units 29,900 17,700
Beginning finished goods units 34,700 12,000
Direct materials budget:
Direct materials per unit (pounds) 1 2
Desired ending direct materials pounds 32,800 16,600
Beginning direct materials pounds 43,800 13,300
Cost per pound $3 $3
Direct labor budget:
Direct labor time per unit 0.4 0.6
Direct labor rate per hour $10 $10
Budgeted income statement:
Total unit cost $13 $21

An accounting assistant has prepared the detailed manufacturing overhead budget and the selling and administrative expense budget. The latter shows selling expenses of $662,000 for product JB 50 and $364,000 for product JB 60, and administrative expenses of $544,000 for product JB 50 and $343,000 for product JB 60. Interest expense is $150,000 (not allocated to products). Income taxes are expected to be 30%.

Prepare the sales budget for the year.

DELEON INC. Sales Budget For the Quarter Ending December 31, 2017For the Year Ending December 31, 2017December 31, 2017

JB 50

JB 60

Total

Expected unit sales

Unit selling price

$ $

Total sales

$ $

$

Prepare the production budget for the year.

DELEON INC. Production Budget December 31, 2017For the Quarter Ending December 31, 2017For the Year Ending December 31, 2017 For the Year Ending December 31, 2017December 31, 2017For the Quarter Ending December 31, 2017

JB 50

JB 60

Direct Labor Time per UnitTotal Required UnitsDirect Materials PurchasesTotal Required Direct Labor HoursBeginning Finished Goods UnitsTotal Cost of Direct Materials PurchasesDirect Materials per UnitRequired Production UnitsBeginning Direct MaterialsDirect Labor Cost per HourTotal Pounds Needed for ProductionDesired Ending Direct MaterialsExpected Unit SalesTotal Materials RequiredCost per PoundDesired Ending Finished Goods UnitsTotal Direct Labor Cost Beginning Direct MaterialsBeginning Finished Goods UnitsCost per PoundDesired Ending Direct MaterialsDesired Ending Finished Goods UnitsDirect Labor Cost per HourDirect Labor Time per UnitDirect Materials per UnitDirect Materials PurchasesExpected Unit SalesRequired Production UnitsTotal Cost of Direct Materials PurchasesTotal Direct Labor CostTotal Materials RequiredTotal Pounds Needed for ProductionTotal Required Direct Labor HoursTotal Required Units

AddLess AddLess: Expected Unit SalesTotal Required UnitsTotal Materials RequiredRequired Production UnitsDirect Labor Time per UnitDirect Materials per UnitTotal Required Direct Labor HoursBeginning Direct MaterialsTotal Direct Labor CostCost per PoundDesired Ending Finished Goods UnitsDirect Materials PurchasesBeginning Finished Goods UnitsTotal Cost of Direct Materials PurchasesTotal Pounds Needed for ProductionDirect Labor Cost per HourDesired Ending Direct Materials Beginning Direct MaterialsBeginning Finished Goods UnitsCost per PoundDesired Ending Direct MaterialsDesired Ending Finished Goods UnitsDirect Labor Cost per HourDirect Labor Time per UnitDirect Materials per UnitDirect Materials PurchasesExpected Unit SalesRequired Production UnitsTotal Cost of Direct Materials PurchasesTotal Direct Labor CostTotal Materials RequiredTotal Pounds Needed for ProductionTotal Required Direct Labor HoursTotal Required Units

Expected Unit SalesTotal Direct Labor CostTotal Required UnitsDesired Ending Finished Goods UnitsCost per PoundTotal Cost of Direct Materials PurchasesTotal Pounds Needed for ProductionTotal Materials RequiredDesired Ending Direct MaterialsDirect Labor Time per UnitDirect Labor Cost per HourBeginning Finished Goods UnitsDirect Materials per UnitRequired Production UnitsTotal Required Direct Labor HoursBeginning Direct MaterialsDirect Materials Purchases Beginning Direct MaterialsBeginning Finished Goods UnitsCost per PoundDesired Ending Direct MaterialsDesired Ending Finished Goods UnitsDirect Labor Cost per HourDirect Labor Time per UnitDirect Materials per UnitDirect Materials PurchasesExpected Unit SalesRequired Production UnitsTotal Cost of Direct Materials PurchasesTotal Direct Labor CostTotal Materials RequiredTotal Pounds Needed for ProductionTotal Required Direct Labor HoursTotal Required Units

AddLess AddLess: Cost per PoundTotal Materials RequiredBeginning Finished Goods UnitsDirect Labor Cost per HourTotal Direct Labor CostDesired Ending Finished Goods UnitsRequired Production UnitsTotal Required Direct Labor HoursBeginning Direct MaterialsDirect Materials PurchasesDirect Labor Time per UnitTotal Pounds Needed for ProductionTotal Required UnitsTotal Cost of Direct Materials PurchasesDesired Ending Direct MaterialsExpected Unit SalesDirect Materials per Unit Beginning Direct MaterialsBeginning Finished Goods UnitsCost per PoundDesired Ending Direct MaterialsDesired Ending Finished Goods UnitsDirect Labor Cost per HourDirect Labor Time per UnitDirect Materials per UnitDirect Materials PurchasesExpected Unit SalesRequired Production UnitsTotal Cost of Direct Materials PurchasesTotal Direct Labor CostTotal Materials RequiredTotal Pounds Needed for ProductionTotal Required Direct Labor HoursTotal Required Units

Total Cost of Direct Materials PurchasesCost per PoundTotal Required UnitsDirect Labor Time per UnitDirect Materials per UnitBeginning Direct MaterialsTotal Direct Labor CostDesired Ending Direct MaterialsDesired Ending Finished Goods UnitsBeginning Finished Goods UnitsTotal Required Direct Labor HoursDirect Labor Cost per HourTotal Pounds Needed for ProductionExpected Unit SalesRequired Production UnitsTotal Materials RequiredDirect Materials Purchases Beginning Direct MaterialsBeginning Finished Goods UnitsCost per PoundDesired Ending Direct MaterialsDesired Ending Finished Goods UnitsDirect Labor Cost per HourDirect Labor Time per UnitDirect Materials per UnitDirect Materials PurchasesExpected Unit SalesRequired Production UnitsTotal Cost of Direct Materials PurchasesTotal Direct Labor CostTotal Materials RequiredTotal Pounds Needed for ProductionTotal Required Direct Labor HoursTotal Required Units

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Statistical Audit Automation The Principles Of Statistical Sampling Of Business Accounts

Authors: Nathan Poeschl

1st Edition

B0B17YP1SR, 979-8829041991

More Books

Students also viewed these Accounting questions