Question

Blue 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 403,900 201,200 Unit selling price $23 $28 Production budget: Desired ending finished goods units 26,400 16,700 Beginning finished goods units 32,900 12,600 Direct materials budget: Direct materials per unit (pounds) 2 2 Desired ending direct materials pounds 33,900 18,900 Beginning direct materials pounds 42,700 11,000 Cost per pound $2 $3 Direct labor budget: Direct labor time per unit 0.4 0.6 Direct labor rate per hour $11 $11 Budgeted income statement: Total unit cost $14 $21 An accounting assistant has prepared the detailed manufacturing overhead budget and the selling and administrative expense budget. The latter shows selling expenses of $665,000 for product JB 50 and $363,000 for product JB 60, and administrative expenses of $544,000 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) Prepare the sales budget for the year.

Answer 1

Total Sales budget $14,923,300.00

Step-by-step explanation:

The sales budget shows the total estimated amount of sales income for a future accounting period

Sales budget

Product Units Price Sales revenue($)

Product JB 50 403,900 $23 9,289,700

Product JB 60 201,200 $28 5,633,600

Total Sales budget 14,923,300.