Use the spreadsheet extract to answer the questions 1 A B Materials budgets: 50mm x 20mm pine C D E F 2 3 September October November Total 4 5 Usage budget units units units units 6 7 Production of tables 250 280 290 820 8 9 metres 10 Raw material usage 625 metres 700 metres metres 725 ? 11 12 13 Purchases budget metres metres metres metres 14 Production usage 625 700 725 ? 15 Add: closing stock 28 29 30 ? 16 Less: opening stock (25) (28) (29) ? 17 Purchases 628 701 726 2055 18 19 $ $ $ $ 20 21 Raw material purchases 5903.20 6589.40 6824.40 19317.00 22 23 24 Raw materials data 25 Usage per unit of production (metres) 2.5 222 Purchase price per metre ($) 9.40 29 30 Assumptions 1 The closing stock in one month is 4% of the following month's production requirement 2 From December onwards production of tables will plateau at 290 Required Which of the following cells require the input of an actual value rather than a formula relating to another cell on the spreadsheet? B15 Suggest a formula for the following: D17; D10 or =D7*B25 ÷ The total column has yet to be completed. Match up the cells below with the appropriate formulae in order to complete this column. E15: =SUM(B16:D16) E10: =B16
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
![Use the spreadsheet extract to answer the questions
1
A
B
Materials budgets: 50mm x 20mm pine
C
D
E
F
2
3
4
5
Usage budget
September
October November
Total
units
units
units
units
6
7
Production of tables
250
280
290
820
8
9
metres
10
Raw material usage
625
metres
700
metres
725
metres
?
11
12
13
Purchases budget
metres
metres
metres
metres
14
Production usage
625
700
725
?
15
Add: closing stock
28
29
30
?
16
Less: opening stock
(25)
(28)
(29)
?
17
Purchases
628
701
726
2055
18
19
$
$
20
21
Raw material purchases
5903.20
6589.40
6824.40
19317.00
22
23
24
Raw materials data
25
Usage per unit of production (metres)
2.5
26
Purchase price per metre ($)
9.40
27
28
29
Assumptions
1 The closing stock in one month is 4% of the following month's production requirement
30
2 From December onwards production of tables will plateau at 290
Required
Which of the following cells require the input of an actual value rather than
formula relating to another cell on the spreadsheet? B15
Suggest a formula for the following:
D17; D10 or =D7*B25
The total column has yet to be completed. Match up the cells below with the
appropriate formulae in order to complete this column.
E15: =SUM(B16:D16) →
E10: =B16](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F3d03f0ed-200c-4619-b80e-0c6039aaf257%2F379b5405-9186-45e1-b611-8e3e0c869a09%2F68ql18j_processed.jpeg&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Step by step
Solved in 3 steps with 4 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)