Problem 23-2A Deleon Inc._Budgets

August 14th, 2017

admin

Problem 23-2A

Deleon Inc. is preparing its annual budgets for the year ending December 31, 2014. Accounting assistants furnish the data shown below.

	Product JB 50	Product JB 60
Sales budget:
Anticipated volume in units	401,300		200,000
Unit selling price	$18.00		$23.00
Production budget:
Desired ending finished goods units	26,300		16,700
Beginning finished goods units	34,900		12,500
Direct materials budget:
Direct materials per unit (pounds)	3		4
Desired ending direct materials pounds	27,800		18,000
Beginning direct materials pounds	39,300		12,500
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	$10		$19

An accounting assistant has prepared the detailed manufacturing overhead budget and the selling and administrative expense budget. The latter shows selling expenses of $657,400 for product JB 50 and $356,900 for product JB 60, and administrative expenses of $535,100 for product JB 50 and $335,700 for product JB 60. Income taxes are expected to be 20%.