Answer and Explanation:
The computation of projected sales for 2019 by quarter and in total is shown below:-
Base sale amount Increase sale Quarter of projected
percentage sales
Quarter 1 $20,000
Quarter 2 $20,000 5% $21,000
Quarter 3 $21,000 5% $22,050
Quarter 4 $22,050 5% $23,152.5
Total $86,202.5
Here, we have increased 5% every quarter to reach quarter of projected sales.
The computation of XCs to be produce is shown below:-
Budgeted XCs to be produced + Desired ending inventory Available - opening finished inventory
= 1,400 + (900 × 60%) - 300
= 1,400 + 540 - 300
= 1,940 - 300
= 1,640