Question

Problem 21-2A (Part Level Submission) Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 Sales budget: Anticipated volume in units 401,000 201,000 Unit selling price $21 $27 Production budget: Desired ending finished goods units 26,000 16,000 Beginning finished goods units 31,000 11,000 Direct materials budget: Direct materials per unit (pounds) 1 2 Desired ending direct materials pounds 31,000 16,000 Beginning direct materials pounds 41,000 11,000 Cost per pound $2 $3 Direct labor budget: Direct labor time per unit 0.3 0.6 Direct labor rate per hour $10 $10 Budgeted income statement: Total unit cost $12 $21 An accounting assistant has prepared the detailed manufacturing overhead budget and the selling and administrative expense budget. The latter shows selling expenses of $661,000 for product JB 50 and $361,000 for product JB 60, and administrative expenses of $541,000 for product JB 50 and $341,000 for product JB 60. Interest expense is $150,000 (not allocated to products). Income taxes are expected to be 30%. Collapse question part (a) Correct answer. Your answer is correct. Prepare the sales budget for the year. DELEON INC. Sales Budget Entry field with correct answer JB 50 JB 60 Total Expected unit sales Entry field with correct answer 401000 Entry field with correct answer 201000 Unit selling price $Entry field with correct answer 21 $Entry field with correct answer 27 Total sales $Entry field with correct answer 8421000 $Entry field with correct answer 5427000 $Entry field with correct answer 13848000 Click if you would like to Show Work for this question: Open Show Work SHOW ANSWER LINK TO TEXT LINK TO TEXT Attempts: 2 of 3 used Collapse question part (b) Prepare the production budget for the year. DELEON INC. Production Budget JB 50 JB 60 : : Click if you would like to Show Work for this question: Open Show Work

Answer 1

1

Delion Inc
Sales Budget
	JB 50	JB 60	Total
Expected unit sales	401000	201000	602000
Unit selling price	21	27	0
Total sales	8421000	5427000	13848000

_______________________________________

2

DELEON INC.
Production Budget
For the Year Ending December 31
	JB 50	JB 60
Expected Unit Sales	401000	201000
Add:
Desired Ending Finished Goods Units	26000	16000
Total Required Units	427000	217000
Less:
Beginning Finished Goods Units	-31000	-11000
Required Production Units	396000	206000