Question

In: Accounting

ABC Company limited produces coat racks. The projected sales for the first quarter of the coming...

ABC Company limited produces coat racks. The projected sales for the first quarter of the coming year and the beginning and ending inventory data are as follows:

Sales

100,000 units

Unit price

SAR 15

Beginning inventory

8,000 units

Targeted ending inventory

12,000 units

The coat racks are molded and then painted. Each rack requires four pounds of metal, which cost SAR 2.50 per pound. The beginning inventory of materials is 4,000 pounds. ABC Company Limited wants to have 6,000 pounds of metal in inventory at the end of the quarter. Each rack produced requires 30 minutes of direct labor time, which is billed at SAR 9 per hour.

Required:

1. Prepare a sales budget for the first quarter.

2. Prepare a production budget for the first quarter.

3. Prepare a direct materials purchases budget for the first quarter.

4. Prepare a direct labor budget for the first quarter.

Solutions

Expert Solution

Solution 1:

Sales Budget -ABC Company
Particulars Quarter 1
Sales units 100000
Selling price per unit 15
Budgeted Sales Revenue    1,500,000.00

Solution 2:

Production Budget - ABC Company
Particulars Quarter 1
Sales units 100000
Add: Desired ending inventory 12000
Less: Opening Inventory 8000
Budgeted Production units 104000

Solution 3:

Direct Material PurchaseBudget - ABC Company
Particulars April
Budgeted Production Units 104000
Material needed per unit 4
Material needed for budgeted production 416000
Add: Desired units of material in ending inventory 6000
Less: units of material in beginning inventory 4000
Budgeted material purchase units 418000
Raw material cost per unit 2.5
Budgeted purchases of Direct material    1,045,000.00

Solution 4:

Direct Labor Budget - ABC Company
Particulars Quarter 1
Budgeted Production Units 104000
Direct labor hours per unit 0.5
Direct labor hour required 52000
Rate per direct labor hours 9
Budgeted direct labor cost        468,000.00

Related Solutions

ABC Inc. has projected sales and production in units for the second quarter of the coming...
ABC Inc. has projected sales and production in units for the second quarter of the coming year as follows: April May June sales....... 50,000 40,000 60,000 production..... 60,000 50,000 50,000 cash related production costs are budgeted at $5 per unit produced. Of these production costs, 40% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $100,000 per month. The accounts payable balance on March 31...
Tilson Company has projected sales and production in units for the second quarter of the coming...
Tilson Company has projected sales and production in units for the second quarter of the coming year as follows:                                                 April                May                 June Sales                                        55,000             45,000             65,000 Production                              65,000             55,000             55,000 Cash-related production costs are budgeted at $7 per unit produced. Of these production costs, 40% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $110,000 per month. The accounts payable balance on March...
Q1.ABC Company has projected sales and production in units for the second quarter of 2017 as...
Q1.ABC Company has projected sales and production in units for the second quarter of 2017 as follows Particular April May June sales 35,000 25,000 30,000 Production 30,000 25,000 40,000 Cash production costs are budgeted at SR 7 per unit produced. Of these production costs, 30% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses (all paid in cash) amount to SR 70,000 per month. The accounts payable balance...
Tilson Corporation has projected sales and production in units for the second quarter of the coming...
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: April May June Sales 45,000 35,000 55,000 Production 55,000 45,000 45,000 Cash-related production costs are budgeted at $7 per unit produced. Of these production costs, 25% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $70,000 per month. The accounts payable balance on March 31 totals...
Tilson Corporation has projected sales and production in units for the second quarter of the coming...
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows:     April   May   June Sales   50,000   40,000   60,000 Production   60,000   50,000   50,000 Cash-related production costs are budgeted at $8 per unit produced. Of these production costs, 35% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $80,000 per month. The accounts payable balance on March 31...
Tilson Corporation has projected sales and production in units for the second quarter of the coming...
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: April May June Sales 49,000 39,000 59,000 Production 59,000 49,000 49,000 Cash-related production costs are budgeted at $6 per unit produced. Of these production costs, 40% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $60,000 per month. The accounts payable balance on March 31 totals...
Bainbridge, Inc. has projected sales and production in units for the second quarter of the coming...
Bainbridge, Inc. has projected sales and production in units for the second quarter of the coming year as follows: August September October Production 95,000 85,000 70,000 Sales 85,000 75,000 95,000 Cash-related production costs are budgeted at $12 per unit produced. Of these production costs, 35% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $125,000 per month and increase 2% each month thereafter. The accounts...
Tilson Corporation has projected sales and production in units for the second quarter of the coming...
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: April May June Sales 53,000 43,000 63,000 Production 63,000 53,000 53,000 Cash-related production costs are budgeted at $5 per unit produced. Of these production costs, 40% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $50,000 per month. The accounts payable balance on March 31 totals...
Clay Corporation has projected sales and production in units for the second quarter of the coming...
Clay Corporation has projected sales and production in units for the second quarter of the coming year as follows: April May June Sales 55,000 47,000 65,000 Production 62,500 52,500 52,500 Cash-related production costs are budgeted at $5.5 per unit produced. Of these production costs, 30% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $150,000 per month. The accounts payable balance on March 31 totals...
Tilson Corporation has projected sales and production in units for the second quarter of the coming...
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: April May June Sales 61,000 51,000 71,000 Production 71,000 61,000 61,000 Cash-related production costs are budgeted at $6 per unit produced. Of these production costs, 50% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $60,000 per month. The accounts payable balance on March 31 totals...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT