Sales budget wood material cost jan Dinning chairs(multiply Coffee table(12.60) Kitchen(10.80) Direct material other coljan Dinning chairs (2) Coffee table(5.40) Kitchen(9.20) Direct labour Dinning chairs (25) Coffee table(18) Kitchen (30) jan 2700 1260 3240 300 540 2760 3750 1800 9000 feb feb feb march april 3600 6300 3150 3780 3780 4320 400 1350 3220 7200 4410 4860 700 1620 3680 march april may 800 1890 4140 may 5000 8750 10000 4500 5400 6300 10500 12000 13500 6480 5040 5400 720 2160 4600 june june 6840 5670 5940 760 2430 5060 july march april may june july 9000 9500 7200 8100 15000 16500 july 5400 4410 6480 600 1890 5520 aug aug aug 6300 3780 5400 700 1620 4600 7500 6300 5400 18000 15000 sept sept sept 7200 5670 4860 800 2430 4140 8750 10000 8100 13500 oct oct oct 8100 5670 3240 900 2430 2760 11250 8100 9000 nov nov nov 5040 3780 2700 560 1620 2300 dec dec dec total 3600 68760 3150 49770 1620 51840 170370 total 400 7640 1350 21330 1380 44160 73130 total 7000 5000 95500 5400 4500 71100 7500 4500 144000 310600 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

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

can you just elaborate what is given in annual direct budget how these rfigures came briefly?i am not good at maths so please if you explain more annualbudget report?

A
1 Sales budget
2 wood material cost jan
B
jan
2700
1260
3240
300
540
2760
feb
3750
1800
9000
feb
с
feb
3600
3150
3780
400
1350
3220
D
5000
4500
10500
march april
E
6300
3780
4320
7200
4410
4860
700
1620
3680
F
may
march april may
800
1890
4140
6480
5040
5400
G
3 Dinning chairs(multiply
4 Coffee table(12.60)
5 Kitchen (10.80)
6
7 Direct material other cojan
8 Dinning chairs (2)
9 Coffee table(5.40)
10 Kitchen (9.20)
11
12 Direct labour
13 Dinning chairs (25)
14 Coffee table(18)
15 Kitchen (30)
16
17 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
720
2160
4600
june july
6840
5670
5940
H
june july
760
2430
5060
march april may june july
5400
4410
6480
aug
600
1890
5520
aug
I
aug
6300
3780
5400
700
1620
4600
sept
8750 10000
9000
9500
7500
8750
7200
8100
6300
5400
5400 6300
12000 13500 15000 16500 18000 15000
sept
7200
5670
4860
sept
800
2430
4140
oct
10000
8100
13500
oct
K
oct
8100
5670
3240
900
2430
2760
nov
11250
8100
9000
nov
L
nov
5040
3780
2700
560
1620
2300
dec
7000
5400
7500
dec
M
dec
N
total
3600 68760
3150 49770
1620
O
51840 170370
total
400
1350
7640
21330
1380 44160 73130
total
5000 95500
4500 71100
4500 144000 310600
P
Transcribed Image Text:A 1 Sales budget 2 wood material cost jan B jan 2700 1260 3240 300 540 2760 feb 3750 1800 9000 feb с feb 3600 3150 3780 400 1350 3220 D 5000 4500 10500 march april E 6300 3780 4320 7200 4410 4860 700 1620 3680 F may march april may 800 1890 4140 6480 5040 5400 G 3 Dinning chairs(multiply 4 Coffee table(12.60) 5 Kitchen (10.80) 6 7 Direct material other cojan 8 Dinning chairs (2) 9 Coffee table(5.40) 10 Kitchen (9.20) 11 12 Direct labour 13 Dinning chairs (25) 14 Coffee table(18) 15 Kitchen (30) 16 17 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 720 2160 4600 june july 6840 5670 5940 H june july 760 2430 5060 march april may june july 5400 4410 6480 aug 600 1890 5520 aug I aug 6300 3780 5400 700 1620 4600 sept 8750 10000 9000 9500 7500 8750 7200 8100 6300 5400 5400 6300 12000 13500 15000 16500 18000 15000 sept 7200 5670 4860 sept 800 2430 4140 oct 10000 8100 13500 oct K oct 8100 5670 3240 900 2430 2760 nov 11250 8100 9000 nov L nov 5040 3780 2700 560 1620 2300 dec 7000 5400 7500 dec M dec N total 3600 68760 3150 49770 1620 O 51840 170370 total 400 1350 7640 21330 1380 44160 73130 total 5000 95500 4500 71100 4500 144000 310600 P
L24
2
5 sales of dinning units
6x price per unit
7 total gross sales
8
9 Sales of coffee tables
10 X price per unit
11 total gross sale
12
X
fx
B
ABC company
jan
feb
E
F
G
H
I
K
L
M
N
march april may
june july aug sept oct
150
200 350 400 360 380 300 350 400
85 85 85 85 85 85 85 85 85 85 85
85
12750 17000 29750 34000 30600 32300 25500 29750 34000 38250 23800 17000 324700
nov dec total
450 280 200 3820
100 250 300 350 400 450 350 300 450 450 300 250 300950
50 50 50 50 50 50 50 50 50 50 50 50
5000 12500 15000 17500 20000 22500 17500 15000 22500 22500 15000 12500 197500
13
14 sales of kitchen cabinets
15 X price per unit
16 total gross sale
17 Total sale Dinning+coffee tabl 41750 57500 76750 87500 90600 98800 91000 84750 92500 84750 58800 41500 906200
18
300 350 400 450 500 550 600 500 450 300 250
80 80 80 80 80 80 80 80 80 80 80
150 4800
80
24000 28000 32000 36000 40000 44000 48000|40000|36000|24000 20000 12000 384000
O
19 in this chart of abc company we can see the every accurate gross sales of all the 3 products that are being produced by ABC company v
20
21
Transcribed Image Text:L24 2 5 sales of dinning units 6x price per unit 7 total gross sales 8 9 Sales of coffee tables 10 X price per unit 11 total gross sale 12 X fx B ABC company jan feb E F G H I K L M N march april may june july aug sept oct 150 200 350 400 360 380 300 350 400 85 85 85 85 85 85 85 85 85 85 85 85 12750 17000 29750 34000 30600 32300 25500 29750 34000 38250 23800 17000 324700 nov dec total 450 280 200 3820 100 250 300 350 400 450 350 300 450 450 300 250 300950 50 50 50 50 50 50 50 50 50 50 50 50 5000 12500 15000 17500 20000 22500 17500 15000 22500 22500 15000 12500 197500 13 14 sales of kitchen cabinets 15 X price per unit 16 total gross sale 17 Total sale Dinning+coffee tabl 41750 57500 76750 87500 90600 98800 91000 84750 92500 84750 58800 41500 906200 18 300 350 400 450 500 550 600 500 450 300 250 80 80 80 80 80 80 80 80 80 80 80 150 4800 80 24000 28000 32000 36000 40000 44000 48000|40000|36000|24000 20000 12000 384000 O 19 in this chart of abc company we can see the every accurate gross sales of all the 3 products that are being produced by ABC company v 20 21
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