Answer:
Benet Company
Production Budget for 2019:
Quarter Quarter Quarter Quarter
1 2 3 4
Ending inventory 38,000 52,000 75,000 24,000
Units Sold 105,000 190,000 260,000 375,000
Units available for
production 143,000 242,000 335,000 399,000
Beginning Inventory 21,000 38,000 52,000 75,000
Units produced 122,000 204,000 283,000 324,000
Explanation:
a) Data and Calculations:
2019 2020
Quarter Units Quarter Units
1 105,000 1 120,000
2 190,000
3 260,000
4 375,000
Ending inventory
December 31, 2018 = 21,000
Quarter 1, 2019 = 38,000 (190,000 * 20%)
Quarter 2, 2019 = 52,000 (260,000 * 20%)
Quarter 3, 2019 = 75,000 (375,000 * 20%)
Quarter 4, 2019 = 24,000 (120,000 * 20)
Production Budget for 2019:
Quarter Quarter Quarter Quarter
1 2 3 4
Ending inventory 38,000 52,000 75,000 24,000
Units Sold 105,000 190,000 260,000 375,000
Units available for
production 143,000 242,000 335,000 399,000
Beginning Inventory 21,000 38,000 52,000 75,000
Units produced 122,000 204,000 283,000 324,000