Question

Question 2

Franklin Products Limited manufactures and distributes a number of products to retailers. One of these products, Super-Stick, requires four kilograms of material D236 in the manufacture of each unit. The company is now planning raw materials needs for the third quarter—July, August, and September. Peak sales of Super-Stick occur in the third quarter of each year. To keep production and shipments moving smoothly, the company has the following inventory requirements:

a.

The finished goods inventory on hand at the end of each month must be equal to 8,350 units plus 20% of the next month’s sales. The finished goods inventory on June 30 is budgeted to be 22,420 units.

b.

The raw materials inventory on hand at the end of each month must be equal to 40% of the following month’s production needs for raw materials. The raw materials inventory on June 30 for material D236 is budgeted to be 130,400 kilograms.

c.

The company maintains no work in process inventories.

  

A sales budget for Super-Stick for the last six months of the year follows:

Month	Budget Unit Sales
July	60,700
August	75,350
September	105,700
October	53,350
November	30,350
December	15,140

Required:

Prepare a production budget for Super-Stick for July, August, September, and October.

	July	August	September	October
Budgeted Sales	60700	75350	105700	53350
Required Production

Prepare a direct materials purchases budget showing the quantity of material D236 to be purchased for July, August, and September and for the quarter in total

	July	August	September	Total
Required Production
Material D236 purchases

Answer 1

Solutions:

Franklin Products Limited
Production Budget
	July	August	September	October
Budgeted Sales	60700	75350	105700	53350
Add: Desired ending inventory (8350+20% of next month’s sales)	23420	29490	19020	14420
Total requirements	84120	104840	124720	67770
Less: Projected beginning inventory	22420	23420	29490	19020
Required production	61700	81420	95230	48750
Franklin Products Limited
Direct Material Purchase Budget
	July	August	September	Total
Required production	61700	81420	95230	238350
Direct material required per Units	4	4	4	4
Direct material required for production (Kilograms)	246800	325680	380920	953400
Add: Desired ending inventory of Direct materials (40% of next month’s requirement)	130272	152368	78000	78000
Total requirements	377072	478048	458920	1031400
Less: Projected beginning inventory of Direct material	130400	130272	152368	130400
Material D236 Purchases	246672	347776	306552	901000