group member Sales budget wood material cost Dinning chairs(multiply by Coffee table(12.60) Kitchen(10.80) jan Direct material other cost lian Dinning chairs(2) Coffee table(5.40) Kitchen(9.20) Sales budget Annual direct budget jan 2700 1260 3240 300 540 2760 feb 3750 1800 9000 feb 3600 3150 3780 feb 400 1350 3220 march april 5000 4500 10500 6300 3780 4320 march april 700 1620 3680 march april 7200 4410 4860 8750 5400 12000 800 1890 4140 may 10000 6300 13500 may 6480 5040 5400 may 720 2160 4600 june 9000 7200 15000 june 6840 5670 5940 june 760 2430 5060 july 9500 8100 16500 july 5400 4410 6480 july 600 1890 5520 aug 7500 6300 18000 aug Annual fixed cost and income st aug 6300 3780 5400 700 1620 4600 sept 8750 5400 15000 sept Direct labour Dinning chairs(25) Coffee table(18) Kitchen(30) In this part of sales budget we have added all the other cost like wood materials, direct material cost as well as labour to the product so that we can get the value of the product 7200 5670 4860 sept 800 2430 4140 oct oct loct 10000 8100 13500 8100 5670 3240 900 2430 2760 nov 11250 8100 9000 nov 5040 3780 2700 nov 560 1620 2300 dec 7000 5400 7500 dec 3600 3150 1620 dec 400 1350 1380 5000 4500 4500 total total total 68760 49770 51840 170370 7640 21330 44160 Annual 95500 71100 144000 73130 310600

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question
100%

Can you explain year by year sales what happened in the table in image?

group member
Sales budget
wood material cost
Dinning chairs(multiply by
Coffee table(12.60)
Kitchen(10.80)
jan
Direct material other cost jan
Dinning chairs(2)
Coffee table(5.40)
Kitchen(9.20)
Sales budget
jan
2700
1260
3240
300
540
2760
feb
3750
1800
9000
feb
3600
3150
3780
feb
400
1350
3220
march april
5000
4500
10500
6300
3780
4320
march
700
1620
3680
april
march april
8750
5400
12000
Annual direct budget
7200
4410
4860
800
1890
4140
may
10000
6300
13500
may
6480
5040
5400
may
720
2160
4600
June
9000
7200
15000
June
6840
5670
5940
june
760
2430
5060
july
9500
8100
16500
july
5400
4410
6480
july
600
1890
5520
aug
7500
6300
18000
aug
Annual fixed cost and income st
aug
6300
3780
5400
700
1620
4600
sept
8750
5400
15000
sept
Direct labour
Dinning chairs(25)
Coffee table(18)
Kitchen(30)
In this part of sales budget we have added all the other cost like wood materials, direct material cost as well as labour to the product so that we can get the value of the product
7200
5670
4860
sept
800
2430
4140
oct
10000
8100
13500
oct
8100
5670
3240
oct
900
2430
2760
nov
11250
8100
9000
nov
5040
3780
2700
nov
560
1620
2300
dec
7000
5400
7500
dec
3600
3150
1620
dec
400
1350
1380
5000
4500
4500
total
total
total
68760
49770
51840
7640
21330
44160
Annual cash receipt
170370
73130
95500
71100
144000 310600
Transcribed Image Text:group member Sales budget wood material cost Dinning chairs(multiply by Coffee table(12.60) Kitchen(10.80) jan Direct material other cost jan Dinning chairs(2) Coffee table(5.40) Kitchen(9.20) Sales budget jan 2700 1260 3240 300 540 2760 feb 3750 1800 9000 feb 3600 3150 3780 feb 400 1350 3220 march april 5000 4500 10500 6300 3780 4320 march 700 1620 3680 april march april 8750 5400 12000 Annual direct budget 7200 4410 4860 800 1890 4140 may 10000 6300 13500 may 6480 5040 5400 may 720 2160 4600 June 9000 7200 15000 June 6840 5670 5940 june 760 2430 5060 july 9500 8100 16500 july 5400 4410 6480 july 600 1890 5520 aug 7500 6300 18000 aug Annual fixed cost and income st aug 6300 3780 5400 700 1620 4600 sept 8750 5400 15000 sept Direct labour Dinning chairs(25) Coffee table(18) Kitchen(30) In this part of sales budget we have added all the other cost like wood materials, direct material cost as well as labour to the product so that we can get the value of the product 7200 5670 4860 sept 800 2430 4140 oct 10000 8100 13500 oct 8100 5670 3240 oct 900 2430 2760 nov 11250 8100 9000 nov 5040 3780 2700 nov 560 1620 2300 dec 7000 5400 7500 dec 3600 3150 1620 dec 400 1350 1380 5000 4500 4500 total total total 68760 49770 51840 7640 21330 44160 Annual cash receipt 170370 73130 95500 71100 144000 310600
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education