The company desires to have finished goods inventory on hand at the end of each month equal to 15 percent of the following month's budgeted unit sales. On September 30, 2022, there were 450 display cupboards on hand. (Note, an estimate of sales in January is required in order to complete the production budget for December). Prepare a Production budget.
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
The DecorIdeas Company manufactures hand-crafted natural wood display
cupboards. Currently the company makes only one size of display cupboard, which is
60-inch height, 48-inch width, and 19-inch depth; and has 6 shelves. The final
product consists of a routed, sanded, assembled, and stained oak wood cupboard.
Direct materials include oak shelving wood and hickory plywood backing board.
Other materials, such as wood screws, sand paper, stain, wood glue, and packaging,
are treated as indirect materials. DecorIdeas is preparing budgets for the fourth
quarter ending December 31, 2022.
For each requirement below prepare budgets by month for October, November, and
December, and a total budget for the quarter. The previous year’s sales (2021/22) for
the corresponding period were:
October
November
December
January
February
2,000
2,800
4,000
4,400
3,600
display cupboards
display cupboards
display cupboards
display cupboards
display cupboards
The company expects the above volume of display cupboard sales to increase by 15%
for the period October 2022 – February 2023. The budgeted selling price for 2022 is
$785.00 per display cupboard. The company expects 5% of its sales to be cash
(COD) sales. The remaining 95% of sales will be made on credit. Prepare a Sales
Budget for DecorIdeas.
2. The company desires to have finished goods inventory on hand at the end of each
month equal to 15 percent of the following month's budgeted unit sales. On
September 30, 2022, there were 450 display cupboards on hand. (Note, an estimate of
sales in January is required in order to complete the production budget for
December). Prepare a Production budget.
![**Transcription for Educational Website**
---
**Sales Budget**
This section provides an overview of the Sales Budget from October to February, including the unit sales, unit price, and sales revenue for each month and quarter.
- **Unit Sales**:
- October: 2,300
- November: 3,220
- December: 4,600
- Quarter Total: 10,120
- January: 5,060
- February: 4,140
- **Unit Price**: $785 for all months listed.
- **Sales Revenue**:
- October: $1,805,500.00
- November: $2,527,700.00
- December: $3,611,000.00
- Quarter Total: $7,944,200.00
- January: $3,972,100.00
- February: $3,249,900.00
- **Cash Sale (5%)**:
- October: $90,275.00
- November: $126,385.00
- December: $180,550.00
- Quarter Total: $397,210.00
- January: $198,605.00
- February: $162,495.00
- **Credit Sale (95%)**:
- October: $1,715,225.00
- November: $2,401,315.00
- December: $3,430,450.00
- Quarter Total: $7,546,990.00
- January: $3,773,495.00
- February: $3,087,405.00
**Production Budget**
This section outlines the Production Budget, specifying unit sales and inventory requirements.
- **Unit Sales** are repeated as recorded in the sales budget across the months: October, November, December.
- **Desired Ending Inventory**, **Total Needed**, and **Beginning Inventory** are listed but have no numerical values provided for October, November, December, Quarter, January, and February. These fields are intended for further input and analysis of inventory planning and management processes.
---
This detailed overview helps in understanding and planning financial and operational strategies within a business's budgeting process.](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F3fc3ef53-ef76-4c8f-9c49-6c2ebf0a14b7%2Faa13a238-6bf6-4847-a943-a5aecea699cd%2F5r6ylwc_processed.jpeg&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
How is the desired closing inventory calculated?
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)