Problem 21-2A (Part Level Submission)

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		404,400		204,600
Unit selling price		$21		$27
Production budget:
Desired ending finished goods units		27,900		16,900
Beginning finished goods units		34,100		13,400
Direct materials budget:
Direct materials per unit (pounds)		1		2
Desired ending direct materials pounds		32,900		18,100
Beginning direct materials pounds		43,900		11,100
Cost per pound		$2		$4
Direct labor budget:
Direct labor time per unit		0.3		0.6
Direct labor rate per hour		$11		$11
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 $664,000 for product JB 50 and $364,000 for product JB 60, and administrative expenses of $542,000 for product JB 50 and $344,000 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 December 31, 2017For the Quarter Ending December 31, 2017For the Year Ending December 31, 2017
		JB 50		JB 60		Total
Expected unit sales
Unit selling price		$		$
Total sales		$		$		$