Sheet1
Preparing a Direct Materials Purchases Budget | |||
Patrick Inc. makes industrial solvents sold in 5-gallon drums. Planned production in units for the first 3 months of the coming year is: | |||
DATA | |||
January | 42,400 | ||
February | 40,400 | ||
March | 49,500 | ||
Direct materials needed per unit: | |||
Chemicals (in gallons) | 5.5 | ||
Plastic drums | 1 | ||
Direct materials cost: | |||
Chemicals (per gallon) | $1.90 | ||
Plastic drums (per unit) | $1.50 | ||
Ending inventory requirements | 25% | of next month’s production needs of raw materials | |
That ending inventory policy was met for the ending inventory of December in the prior year. | |||
REQUIRED: | |||
Calculate the ending inventory of chemicals in gallons for December of the prior year and for January and February. What is the beginning inventory of chemicals for January? | |||
Using formulas and cell references from the problem data, perform the required analysis. | |||
Formulas entered in the green cells show in the orange cells. Transfer amounts to CNOWv2 for grading. | |||
Formulas | |||
Ending inventory in gallons for December | |||
Ending inventory in gallons for January | |||
Ending inventory in gallons for February | |||
Beginning inventory in gallons for January | |||
REQUIRED: | |||
Prepare a direct materials purchases budget for chemicals for the months of January and February. | |||
Patrick Inc. | |||
Direct Materials Purchases Budget – Chemicals in Gallons | |||
For the Months of January and February | |||
January | February | ||
Production in units | |||
Gallons per unit | |||
Gallons for production | |||
Desired ending inventory | |||
Needed | |||
Less: Beginning inventory | |||
Purchases | |||
Price per gallon | |||
Dollar purchases | |||
Formulas | |||
January | February | ||
REQUIRED: | |||
Calculate the ending inventory of drums for December of the prior year and for January and February. | |||
Formulas | |||
Ending inventory in drums for December | |||
Ending inventory in drums for January | |||
Ending inventory in drums for February | |||
REQUIRED: | |||
Prepare a direct materials purchases budget for drums for the months of January and February. | |||
Patrick Inc. | |||
Direct Materials Purchases Budget – Drums | |||
For the Months of January and February | |||
January | February | ||
Production in units | |||
Drums per unit | |||
Drums for production | |||
Desired ending inventory | |||
Needed | |||
Less: Beginning inventory | |||
Purchases | |||
Price per drum | |||
Dollar purchases | |||
Formulas | |||
January | February | ||