Answer:
Results are below.
Explanation:
<u>First, we need to determine the production budget using the following formula:</u>
Production= sales + desired ending inventory - beginning inventory
Quarter 1:
Production= 10,000 + (0.25*12,000) - 2,500
Production= 10,500
Quarter 2:
Production= 12,000 + (0.25*14,000) - 3,000
Production= 12,500
Quarter 3:
Production= 14,000 + (0.25*16,000) - 3,500
Production= 14,500
Quarter 4:
Production= 16,000 - 4,000
Production= 12,000
<u>Now, the direct material purchase budget:</u>
Purchases= production + desired ending inventory - beginning inventory
Quarter 1:
Purchase= 10,500*4 + (12,500*0.1) - 4,200
Purchase= 39,050 pounds
Quarter 2:
Purchase= 12,500*4 + (14,500*0.1) - 1,250
Purchase= 50,200 pounds
Quarter 3:
Purchase= 14,500*4 + (12,000*0.1) - 1,450
Purchase= 57,750 pounds
Quarter 4:
Purchase= 12,000*4 - 1,200
Purchase= 46,800 pounds
