Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

1. Use the following data for MSP Company to prepare a production budget for the

ID: 2375941 • Letter: 1

Question

1.      Use the following data for MSP Company to prepare a production budget for the fourth quarter of 2012.

October

November

December

Quarter

Budgeted unit sales

2,000

2,200

2,400

6,600

Sale price per unit

$20

$20

$20

$20

Total sales revenue

$40,000

$44,000

$48,000

$132,000

Management desires an ending finished goods inventory in each month equal to 20% of the next month%u2019s budgeted sales. The desired ending inventory for December is 520 units. The company expects to start the quarter with 360 units in finished goods inventory.

October

November

December

Quarter

Budgeted unit sales

Add desired ending inventory

Total units needed

Less beginning inventory

Required production

                                                                                                                                                      

October

November

December

Quarter

Budgeted unit sales

2,000

2,200

2,400

6,600

Sale price per unit

$20

$20

$20

$20

Total sales revenue

$40,000

$44,000

$48,000

$132,000

Explanation / Answer

Production Budget

October

November

December

Quarter

Budgeted unit sales

2,000

2,200

2,400

6,600

Add desired ending inventory

440

480

520

520

Total units needed

2,440

2,680

2,920

7,120

Less beginning inventory

360

440

480

360

Required production

2,080

2,240

2,440

6,760

Production Budget

October

November

December

Quarter

Budgeted unit sales

2,000

2,200

2,400

6,600

Add desired ending inventory

440

480

520

520

Total units needed

2,440

2,680

2,920

7,120

Less beginning inventory

360

440

480

360

Required production

2,080

2,240

2,440

6,760