In: Accounting
Question 2
Marsden makes contact tracing tracking devices and has the following sales budget for the first six months of the year.
January |
40,000 units |
February |
55,000 units |
March |
60,000 units |
April |
50,000 units |
May |
45,000 units |
June |
40,000 units |
The inventory of finished goods at the end of each month is
budgeted to be 15% of the next month's sales. Due to unexpected
sales activity in the prior year, at the beginning of January the
finished goods inventory totaled only 4,500 units.
Each tracking device requires 2 specialized computer chips. Since
the supply of the specialized chips is inconsistent, the company
keeps an inventory of the specialized chips at the end of each
month equal to 45% of the next month's production needs. On January
1 Marsden had 40,000 of the specialized chips in inventory. The
chips are stored in a secure storage locker that can hold 250,000
chips.
Required:
Part a
Estimated Production units | ||||||
January | February | March | April | May | First quarter | |
Units sold | 40,000 | 55,000 | 60,000 | 50,000 | 45,000 | 155,000 |
Add: ending finished goods inventory (next month's sales * 15%) |
8,250 | 9,000 | 7,500 | 6,750 | 7,500 | |
Total needed | 48,250 | 64,000 | 67,500 | 56,750 | 162,500 | |
Less: Beginning finished goods inventory | 4,500 | 8,250 | 9,000 | 7,500 | 4,500 | |
Units To Produced | 43,750 | 55,750 | 58,500 | 49,250 | - | 158,000 |
Material Budget | ||||||
January | February | March | April | First quarter | ||
Units To Produced | 43,750 | 55,750 | 58,500 | 49,250 | 158,000 | |
Multiply: Quantity of raw material Needed per unit | 2 | 2 | 2 | 2 | 2 | |
Production needs | 87,500 | 111,500 | 117,000 | 98,500 | 316,000 | |
Add: ending raw material inventory (next month's Production needs * 45%) |
50,175 | 52,650 | 44,325 | 44,325 | ||
Total quantity of material Needed | 137,675 | 164,150 | 161,325 | 360,325 | ||
Less: Beginning raw material inventory | 40,000 | 50,175 | 52,650 | 40,000 | ||
Purchase of material Quantity | 97,675 | 113,975 | 108,675 | 320,325 |
Part b
Positive impact:- Company can buy material at a lower price by availing the volume discount. |
Negative impact:- Company has the capacity to that can hold 250,000 chips. If the company buys 500,000 chips, then the company needs to arrange another secure storage locker for the remaining 250,000 chips. This would increase storage costs. |