Production Budget and Direct Materials Purchases Budgets
Peanut Land Inc. produces all-natural organic peanut butter. Thepeanut butter is sold in 12-ounce jars. The sales budget for thefirst four months of the year is as follows:
| Unit Sales | Dollar Sales ($) |
January | 80,000 | 144,000 |
February | 70,000 | 126,000 |
March | 50,000 | 90,000 |
April | 42,000 | 75,600 |
Company policy requires that ending inventories for each monthbe 15% of next month's sales. At the beginning of January, theinventory of peanut butter is 37,000 jars.
Each jar of peanut butter needs two raw materials: 24 ounces ofpeanuts and one jar. Company policy requires that endinginventories of raw materials for each month be 20% of the nextmonth's production needs. That policy was met on January 1.
1. Prepare a production budget for the firstquarter of the year. Show the number of jars that should beproduced each month as well as for the quarter in total.
Peanut Land Inc. |
Production Budget |
For the First Quarter of theYear |
| January | February | March | Total |
Sales | | | | |
Desired ending inventory | | | | |
Total needs | | | | |
Less: Beginning inventory | | | | |
Units produced | | | | |
2. Prepare a direct materials purchases budgetfor jars for the months of January and February.
Peanut Land Inc. |
Direct Materials Purchases Budget forJars |
For January and February |
| January | February | Total |
Production | | | |
Jar | | | |
Jars for production | | | |
Desired ending inventory | | | |
Total needs | | | |
Less: Beginning inventory | | | |
Jars purchased | | | |
Prepare a direct materials purchases budget for peanuts for themonths of January and February.
Peanut Land Inc. |
Direct Materials Purchases Budget forPeanuts |
For January and February |
| January | February | Total |
Production | | | |
Ounces | | | |
Ounces for production | | | |
Desired ending inventory | | | |
Total needs | | | |
Less: Beginning inventory | | | |
Ounces purchased | | | |
I started on it, I am just getting caught up because there areso many numbers. Any help would be appreciated!