Question

In: Accounting

Garver Industries has budgeted the following unit sales: 2017 Units January 10,000 February 8,000 March 9,000...

Garver Industries has budgeted the following unit sales:

2017 Units
January 10,000
February 8,000
March 9,000
April 11,000
May 15,000


The finished goods units on hand on December 31, 2016, was 2,000 units. Each unit requires 3 pounds of raw materials that are estimated to cost an average of $4 per pound. It is the company's policy to maintain a finished goods inventory at the end of each month equal to 20% of next month's anticipated sales. They also have a policy of maintaining a raw materials inventory at the end of each month equal to 30% of the pounds needed for the following month's production. There were 8,640 pounds of raw materials on hand at December 31, 2016.
For the first quarter of 2017, prepare a production budget.

GARVER INDUSTRIES
Production Budget
For the Quarter Ended March 31, 2017
January February March Total
                                                                      Desired ending finished goods unitsExpected unit salesRequired production unitsTotal required unitsBeginning finished goods unitsCost per poundDirect materials purchases
                                                                      Direct materials purchasesCost per poundDesired ending finished goods unitsExpected unit salesRequired production unitsTotal required unitsBeginning finished goods units
                                                                      Cost per poundDirect materials purchasesExpected unit salesTotal required unitsRequired production unitsBeginning finished goods unitsDesired ending finished goods units
                                                                      AddLess:                                                                       Direct materials purchasesExpected unit salesRequired production unitsCost per poundBeginning finished goods unitsTotal required unitsDesired ending finished goods units
                                                                      Cost per poundTotal required unitsExpected unit salesBeginning finished goods unitsDirect materials purchasesDesired ending finished goods unitsRequired production units

For the first quarter of 2017, prepare a direct materials budget.

GARVER INDUSTRIES
Direct Materials Budget
For the Quarter Ended March 31, 2017
January February March Total
                                                                      Direct materials purchasesTotal cost of direct materials purchasesTotal pounds needed for productionDirect materials per unitBeginning direct materialsDesired ending direct materialsCost per poundTotal materials requiredUnits to be produced $ $ $
                                                                      Total pounds needed for productionDirect materials purchasesDirect materials per unitUnits to be producedTotal cost of direct materials purchasesTotal materials requiredDesired ending direct materialsBeginning direct materialsCost per pound
                                                                      Cost per poundUnits to be producedDesired ending direct materialsDirect materials purchasesTotal pounds needed for productionBeginning direct materialsDirect materials per unitTotal materials requiredTotal cost of direct materials purchases
                                                                      Total materials requiredCost per poundUnits to be producedDirect materials purchasesTotal cost of direct materials purchasesTotal pounds needed for productionDesired ending direct materialsDirect materials per unitBeginning direct materials
                                                                      Direct materials purchasesCost per poundTotal materials requiredDirect materials per unitDesired ending direct materialsBeginning direct materialsTotal pounds needed for productionTotal cost of direct materials purchasesUnits to be produced
                                                                      AddLess:                                                                       Direct materials per unitTotal pounds needed for productionTotal cost of direct materials purchasesBeginning direct materialsTotal materials requiredUnits to be producedCost per poundDirect materials purchasesDesired ending direct materials
                                                                      Units to be producedDirect materials purchasesDirect materials per unitTotal pounds needed for productionTotal materials requiredDesired ending direct materialsTotal cost of direct materials purchasesCost per poundBeginning direct materials
                                                                      Desired ending direct materialsDirect materials per unitDirect materials purchasesCost per poundTotal materials requiredUnits to be producedTotal cost of direct materials purchasesBeginning direct materialsTotal pounds needed for production
                                                                      Total cost of direct materials purchasesDirect materials per unitUnits to be producedTotal pounds needed for productionDesired ending direct materialsBeginning direct materialsDirect materials purchasesCost per poundTotal materials required $ $ $ $

Attempts: 0 of 1 used

Save for LaterCheck Answer

Send to Gradebook

Prev

Solutions

Expert Solution

SOLUTION

(A) Production Budget-

January February March Total
Expected unit sales 10,000 8,000 9,000
Add: Desired ending finished goods units 1,600 1,800 2,200
Total required units 11,600 9,800 11,200
Less: Beginning finished goods units 2,000 1,600 1,800
Required production units 9,600 8,200 9,400 27,200

*April units: 11,000 * 20% = 2,200

Desired ending finished goods units = 20% * Next months sales

January = 8,000*20% = 1,600

February = 9,000*20%= 1,800

March = 11,000*20% =2,200

(B) Direct Materials Budget-

January February March Total
Units to be produced 9,600 8,200 9,400
Direct materials per unit 3 3 3
Total pounds needed for production 28,800 24,600 28,200
Desired ending direct materials (pounds) 7,380 8,460 10,620
Total materials required 36,180 33,060 38,820
Less: Beginning direct materials (pounds) 8,640 7,380 8,460
Direct materials purchases 27,540 25,680 30,360
Cost per pound $4 $4 $4
Total cost of direct materials purchases 110,160 102,720 121,440 334,320

**April units: 11,800 * 3 = 35,400 * 30% = 10,620


Related Solutions

Garver Industries has budgeted the following unit sales: 2017 Units January 10,000 February 8,000 March 9,000...
Garver Industries has budgeted the following unit sales: 2017 Units January 10,000 February 8,000 March 9,000 April 11,000 May 15,000 The finished goods units on hand on December 31, 2016, was 2,000 units. Each unit requires 3 pounds of raw materials that are estimated to cost an average of $4 per pound. It is the company's policy to maintain a finished goods inventory at the end of each month equal to 20% of next month's anticipated sales. They also have...
Garver Industries has budgeted the following unit sales: 2017 Units January 10,000 February 8,000 March 9,000...
Garver Industries has budgeted the following unit sales: 2017 Units January 10,000 February 8,000 March 9,000 April 11,000 May 15,000 The finished goods units on hand on December 31, 2016, was 2,000 units. Each unit requires 3 pounds of raw materials that are estimated to cost an average of $4 per pound. It is the company's policy to maintain a finished goods inventory at the end of each month equal to 20% of next month's anticipated sales. They also have...
Garver Industries has budgeted the following unit sales: 2020 Units January 10,000 February 8,000 March 9,000...
Garver Industries has budgeted the following unit sales: 2020 Units January 10,000 February 8,000 March 9,000 April 11,000 May 15,000 The finished goods units on hand on December 31, 2019, was 2,000 units. Each unit requires 3 pounds of raw materials that are estimated to cost an average of $4 per pound. It is the company's policy to maintain a finished goods inventory at the end of each month equal to 20% of next month's anticipated sales. They also have...
Wyatt Company has budgeted the following units sales for 2011: January 10,000 units February 8,000 units...
Wyatt Company has budgeted the following units sales for 2011: January 10,000 units February 8,000 units March 9,000 units April 11,000 units May 15,000 units Data regarding Finished Goods and Raw Materials Inventory is as follows: FINISHED GOODS: The finished goods units on hand on December 31, 2010 was 2,000 units. Each unit required 2 pounds of raw materials that are estimated to cost an average of $4 per pound. It is the company's policy to maintain a finished goods...
A company budgeted unit sales of 154000 units for January, 2017 and 150000 units for February...
A company budgeted unit sales of 154000 units for January, 2017 and 150000 units for February 2017. The company has a policy of having an inventory of units on hand at the end of each month equal to 30% of next month's budgeted unit sales. If there were 46200 units of inventory on hand on December 31, 2016, how many units should be produced in January, 2017 in order for the company to meet its goals?
The following are budgeted data:   January February March Sales in units 16,600 23,200 19,600 Production...
The following are budgeted data:   January February March Sales in units 16,600 23,200 19,600 Production in units 19,600 20,600 19,300   One pound of material is required for each finished unit. The inventory of materials at the end of each month should equal 25% of the following month's production needs. Purchases of raw materials for February would be budgeted to be: Garrison 16e Rechecks 2017-10-03 Multiple Choice 20,925 pounds 20,575 pounds 20,275 pounds 18,325 pounds , Depasquale Corporation is...
The following are budgeted data: January February March Sales in units 15,500 21,000 18,500 Production in...
The following are budgeted data: January February March Sales in units 15,500 21,000 18,500 Production in units 18,500 19,500 17,400 One pound of material is required for each finished unit. The inventory of materials at the end of each month should equal 30% of the following month's production needs. Purchases of raw materials for February would be budgeted to be: Multiple Choice 19,970 pounds 18,630 pounds 18,870 pounds 20,130 pounds
The following are budgeted data: January February March Sales in units 15,200 20,400 18,200 Production in...
The following are budgeted data: January February March Sales in units 15,200 20,400 18,200 Production in units 18,200 19,200 17,100 One pound of material is required for each finished unit. The inventory of materials at the end of each month should equal 30% of the following month's production needs. Purchases of raw materials for February would be budgeted to be: Multiple Choice 18,630 pounds 19,830 pounds 19,670 pounds 18,570 pounds
Radcliff Ltd. has budgeted the following sales for the next three months: January February March Budgeted...
Radcliff Ltd. has budgeted the following sales for the next three months: January February March Budgeted Sales $80,000 $100,000 $140,000 Ninety percent of sales are on account and ten percent of sales are cash sales. A month's sales on account are collected as follows: Month of sale 50% First month following sale 40% Second month following sale 9% Uncollectible 1% The company requires a minimum cash balance of $7,000 to start a month. The beginning cash balance in March is...
Sill Corporation makes one product. Budgeted unit sales for January, February, March, and April are 9,900,...
Sill Corporation makes one product. Budgeted unit sales for January, February, March, and April are 9,900, 11,400, 11,900, and 13,400 units, respectively. The ending finished goods inventory equals 20% of the following month's sales. The ending raw materials inventory equals 40% of the following month’s raw materials production needs. Each unit of finished goods requires 5 pounds of raw materials. If 61,000 pounds of raw materials are required for production in March, then the budgeted raw material purchases for February...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT