Diane Buswell is preparing the 2022 budget for one of Current Designs' rotomolded kayaks. Extensive meetings with members of the sales department and executive team have resulted in the following unit sales projections for 2022. Quarter 1 1,300 kayaks Quarter 2 2,000 kayaks Quarter 3 950 kayaks Quarter 4 950 kayaks Current Designs' policy is to have finished goods ending inventory in a quarter equal to 25% of the next quarter's anticipated sales. Preliminary sales projections for 2023 are 1,100 units for the first quarter and 2,000 units for the second quarter. Ending inventory of finished goods at December 31, 2021, will be 325 rotomolded kayaks. Production of each kayak requires 44 pounds of polyethylene powder and a finishing kit (rope, seat, hardware, etc.). Company policy is that the ending inventory of polyethylene powder should be 20% of the amount needed for production in the next quarter. Assume that the ending inventory of polyethylene powder on December 31, 2021, is 21,800 pounds. The finishing kits can be assembled as they are needed. As a result, Current Designs does not maintain a significant inventory of the finishing kits. The polyethylene powder used in these kayaks costs $1.40 per pound, and the finishing kits cost $180 each. Production of a single kayak requires 4 hours of time by more experienced, type I employees and 5 hours of finishing time by type II employees. The type I employees are paid $17 per hour, and the type II employees are paid $14 per hour. Selling and administrative expenses for this line are expected to be $43 per unit sold plus $6,700 per quarter. Manufacturing overhead is assigned at 160% of labor costs. Prepare the production budget for this product line by quarter and in total for 2022. Required Production Units Q1 1475 CURRENT DESIGNS Production Budget For the Year Ending December 31, 2022 Q2 1738 Add :Direct Materials Per Unit 44 44 Total Materials Required 64900 1738 Less :Direct Materials Purchases 58394 76472 Desired Ending Direct Materials 15294 107061

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

Can you fill in the blanks correctly and format it as the table that i sent, please, also here are the options for the drop downs on the left

Beginning Direct Materials Direct Materials Purchases Direct Materials Per Unit Total Required Units
Total Materials Required
Desired Ending Direct Materials Desired Ending Finished Goods Unit Expected Unit Sales
Required Production Units Beginning Finished Goods Unit

Diane Buswell is preparing the 2022 budget for one of Current Designs' rotomolded kayaks. Extensive meetings with members of the
sales department and executive team have resulted in the following unit sales projections for 2022.
Quarter 1
1,300 kayaks
Quarter 2 2,000 kayaks
Quarter 3
950 kayaks
Quarter 4
950 kayaks
Current Designs' policy is to have finished goods ending inventory in a quarter equal to 25% of the next quarter's anticipated sales.
Preliminary sales projections for 2023 are 1,100 units for the first quarter and 2,000 units for the second quarter. Ending inventory of
finished goods at December 31, 2021, will be 325 rotomolded kayaks.
Production of each kayak requires 44 pounds of polyethylene powder and a finishing kit (rope, seat, hardware, etc.). Company policy is
that the ending inventory of polyethylene powder should be 20% of the amount needed for production in the next quarter. Assume
that the ending inventory of polyethylene powder on December 31, 2021, is 21,800 pounds. The finishing kits can be assembled as
they are needed. As a result, Current Designs does not maintain a significant inventory of the finishing kits.
The polyethylene powder used in these kayaks costs $1.40 per pound, and the finishing kits cost $180 each. Production of a single
kayak requires 4 hours of time by more experienced, type I employees and 5 hours of finishing time by type II employees. The type I
employees are paid $17 per hour, and the type II employees are paid $14 per hour.
Selling and administrative expenses for this line are expected to be $43 per unit sold plus $6,700 per quarter. Manufacturing overhead
is assigned at 160% of labor costs.
Transcribed Image Text:Diane Buswell is preparing the 2022 budget for one of Current Designs' rotomolded kayaks. Extensive meetings with members of the sales department and executive team have resulted in the following unit sales projections for 2022. Quarter 1 1,300 kayaks Quarter 2 2,000 kayaks Quarter 3 950 kayaks Quarter 4 950 kayaks Current Designs' policy is to have finished goods ending inventory in a quarter equal to 25% of the next quarter's anticipated sales. Preliminary sales projections for 2023 are 1,100 units for the first quarter and 2,000 units for the second quarter. Ending inventory of finished goods at December 31, 2021, will be 325 rotomolded kayaks. Production of each kayak requires 44 pounds of polyethylene powder and a finishing kit (rope, seat, hardware, etc.). Company policy is that the ending inventory of polyethylene powder should be 20% of the amount needed for production in the next quarter. Assume that the ending inventory of polyethylene powder on December 31, 2021, is 21,800 pounds. The finishing kits can be assembled as they are needed. As a result, Current Designs does not maintain a significant inventory of the finishing kits. The polyethylene powder used in these kayaks costs $1.40 per pound, and the finishing kits cost $180 each. Production of a single kayak requires 4 hours of time by more experienced, type I employees and 5 hours of finishing time by type II employees. The type I employees are paid $17 per hour, and the type II employees are paid $14 per hour. Selling and administrative expenses for this line are expected to be $43 per unit sold plus $6,700 per quarter. Manufacturing overhead is assigned at 160% of labor costs.
Prepare the production budget for this product line by quarter and in total for 2022.
Required Production Units
Q1
1475
CURRENT DESIGNS
Production Budget
For the Year Ending December 31, 2022
Q2
1738
Add
:Direct Materials Per Unit
44
44
Total Materials Required
64900
1738
Less
:Direct Materials Purchases
58394
76472
Desired Ending Direct Materials
15294
107061
Transcribed Image Text:Prepare the production budget for this product line by quarter and in total for 2022. Required Production Units Q1 1475 CURRENT DESIGNS Production Budget For the Year Ending December 31, 2022 Q2 1738 Add :Direct Materials Per Unit 44 44 Total Materials Required 64900 1738 Less :Direct Materials Purchases 58394 76472 Desired Ending Direct Materials 15294 107061
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education