SlideShare a Scribd company logo
Problem: 9-40.
Page no: 388 - 389
1. Sales Budget
Products

Light Coil

Heavy Coil

Unit sold
X Selling Price

60,000
65

40,000
95

Total Sales revenue

3,900,000

3,800,000

7,700,000/=

2. Production Budget
Products

Light Coil

Heavy Coil

Unit sold
+ FG at End
- FG at Start

60,000
25,000
(20,000)

40,000
9,000
(8,000)

Units to be produced

65,000/=

41,000/=

3. Material Usage
Products

Light Coil

Heavy Coil

Material Usage

Unit Produced
Sheet Metal
Copper Wire
Platforms

65,000
260,000
130,000
---------

41,000
205,000
123,000
41,000

465,000
253,000
41,000

4. Material Purchase Budget
Products

Sheet Metal

Copper Wire

Platforms

Material Usage
+ Material at End
- Material at Start

465,000
36,000
(32,000)

253,000
32,000
(29,000)

41,000
7,000
(6,000)

Material usage (QTY)
X Purchase Price

469,000
8

256,000
5

42,000
3

Purchase Price Budget

3,752,000/=

1,280,000/=

126,000/=

5. Direct – Labor Budget
Products

Units
Produced X

Unit Per Hour

Total Hour

=

Rate Per Hour

X

Direct Labor
Cost

Light Coil

65,000

2

130,000

15

1,950,000

Heavy Coil

41,000

3

123,000

20

2,460,000

253,000/=

4,410,000/=

6. Overhead Budget
Purchase and Handling

(469,000 + 256,000) X 0.25

= 181,250

Depreciation

(65,000 + 41,000) X 4

= 424,000

Shipping

(60,000 + 40,000) X 1

= 100,000

General manufacturing Overhead

(253,000 X 3)

= 759,000

Total FOH

1,464,250/=

More Related Content

DOC
Problem 9 43
DOC
Exercise 9 24 page 380
PDF
Presentation plus mat
PDF
Presentation
PDF
UniversalFabrications
DOCX
Throughput accounting assignment
DOC
Acct 434 week 4 midterm exam (devry)
PDF
Olav Johan Botnen - Long Term Analysis for the German Power Market
Problem 9 43
Exercise 9 24 page 380
Presentation plus mat
Presentation
UniversalFabrications
Throughput accounting assignment
Acct 434 week 4 midterm exam (devry)
Olav Johan Botnen - Long Term Analysis for the German Power Market

Similar to Problem 9 40 (6)

PPT
SPPTChap009.ppt
PDF
How direct material effect product cost and it's feasibility
PPT
UNDIP session 6.ppt
PPT
Chapter:9 Budgeting and Profit Planning.PPT
PPTX
Master Budget of Pak Fan Gujrat.
PPTX
Profit planning
SPPTChap009.ppt
How direct material effect product cost and it's feasibility
UNDIP session 6.ppt
Chapter:9 Budgeting and Profit Planning.PPT
Master Budget of Pak Fan Gujrat.
Profit planning
Ad

More from azmatmengal (20)

PPT
2 hrly gs ch 08 vertebrates part 2
PPT
2 hrly gs ch 08 vertebrates part 1
PPT
1 hrly gs ch 01 solar system part 2
PPT
1 hrly gs ch 01 solar system part 1
PPT
Final gs ch p the energy crisis in pakistan
PPT
Final gs ch p telepathy madiha ashraf
PPT
Final gs ch p smoking
PPT
Final gs ch p negative effects of technology on human's wildlife
PPT
Final gs ch p dreams
PPT
Final gs ch p digestion
PPT
Final gs ch 11 light pollution
PPT
Final gs ch 10 noise pollution
PPT
Final gs ch 09 photosynthesis
PPT
2hrly gs ch p wind energy
PPT
2hrly gs ch p supernatural belief vs science perspective
PPT
2 hrly gs ch p psychological issues and youth amber alitaf shaikh
PPT
2hrly gs ch p personality
PPT
2hrly gs ch p perception
PPT
2hrly gs ch p facts about human skeleton
PPT
2hrly gs ch p bermuda triangle
2 hrly gs ch 08 vertebrates part 2
2 hrly gs ch 08 vertebrates part 1
1 hrly gs ch 01 solar system part 2
1 hrly gs ch 01 solar system part 1
Final gs ch p the energy crisis in pakistan
Final gs ch p telepathy madiha ashraf
Final gs ch p smoking
Final gs ch p negative effects of technology on human's wildlife
Final gs ch p dreams
Final gs ch p digestion
Final gs ch 11 light pollution
Final gs ch 10 noise pollution
Final gs ch 09 photosynthesis
2hrly gs ch p wind energy
2hrly gs ch p supernatural belief vs science perspective
2 hrly gs ch p psychological issues and youth amber alitaf shaikh
2hrly gs ch p personality
2hrly gs ch p perception
2hrly gs ch p facts about human skeleton
2hrly gs ch p bermuda triangle
Ad

Recently uploaded (20)

PDF
Statistics for Management and Economics Keller 10th Edition by Gerald Keller ...
PDF
discourse-2025-02-building-a-trillion-dollar-dream.pdf
PPTX
kyc aml guideline a detailed pt onthat.pptx
PPTX
2. RBI.pptx202029291023i38039013i92292992
PPTX
ML Credit Scoring of Thin-File Borrowers
PPTX
FL INTRODUCTION TO AGRIBUSINESS CHAPTER 1
PDF
The Right Social Media Strategy Can Transform Your Business
PDF
5a An Age-Based, Three-Dimensional Distribution Model Incorporating Sequence ...
PDF
1a In Search of the Numbers ssrn 1488130 Oct 2009.pdf
PDF
How to join illuminati agent in Uganda Kampala call 0782561496/0756664682
PPT
KPMG FA Benefits Report_FINAL_Jan 27_2010.ppt
PDF
3a The Dynamic Implications of Sequence Risk on a Distribution Portfolio JFP ...
PPT
Fundamentals of Financial Management Chapter 3
PPTX
social-studies-subject-for-high-school-globalization.pptx
PDF
3CMT J.AFABLE Flexible-Learning ENTREPRENEURIAL MANAGEMENT.pdf
PPTX
OAT_ORI_Fed Independence_August 2025.pptx
PDF
6a Transition Through Old Age in a Dynamic Retirement Distribution Model JFP ...
PPTX
Basic Concepts of Economics.pvhjkl;vbjkl;ptx
PDF
THE EFFECT OF FOREIGN AID ON ECONOMIC GROWTH IN ETHIOPIA
PDF
DTC TRADIND CLUB MAKE YOUR TRADING BETTER
Statistics for Management and Economics Keller 10th Edition by Gerald Keller ...
discourse-2025-02-building-a-trillion-dollar-dream.pdf
kyc aml guideline a detailed pt onthat.pptx
2. RBI.pptx202029291023i38039013i92292992
ML Credit Scoring of Thin-File Borrowers
FL INTRODUCTION TO AGRIBUSINESS CHAPTER 1
The Right Social Media Strategy Can Transform Your Business
5a An Age-Based, Three-Dimensional Distribution Model Incorporating Sequence ...
1a In Search of the Numbers ssrn 1488130 Oct 2009.pdf
How to join illuminati agent in Uganda Kampala call 0782561496/0756664682
KPMG FA Benefits Report_FINAL_Jan 27_2010.ppt
3a The Dynamic Implications of Sequence Risk on a Distribution Portfolio JFP ...
Fundamentals of Financial Management Chapter 3
social-studies-subject-for-high-school-globalization.pptx
3CMT J.AFABLE Flexible-Learning ENTREPRENEURIAL MANAGEMENT.pdf
OAT_ORI_Fed Independence_August 2025.pptx
6a Transition Through Old Age in a Dynamic Retirement Distribution Model JFP ...
Basic Concepts of Economics.pvhjkl;vbjkl;ptx
THE EFFECT OF FOREIGN AID ON ECONOMIC GROWTH IN ETHIOPIA
DTC TRADIND CLUB MAKE YOUR TRADING BETTER

Problem 9 40

  • 1. Problem: 9-40. Page no: 388 - 389 1. Sales Budget Products Light Coil Heavy Coil Unit sold X Selling Price 60,000 65 40,000 95 Total Sales revenue 3,900,000 3,800,000 7,700,000/= 2. Production Budget Products Light Coil Heavy Coil Unit sold + FG at End - FG at Start 60,000 25,000 (20,000) 40,000 9,000 (8,000) Units to be produced 65,000/= 41,000/= 3. Material Usage Products Light Coil Heavy Coil Material Usage Unit Produced Sheet Metal Copper Wire Platforms 65,000 260,000 130,000 --------- 41,000 205,000 123,000 41,000 465,000 253,000 41,000 4. Material Purchase Budget Products Sheet Metal Copper Wire Platforms Material Usage + Material at End - Material at Start 465,000 36,000 (32,000) 253,000 32,000 (29,000) 41,000 7,000 (6,000) Material usage (QTY) X Purchase Price 469,000 8 256,000 5 42,000 3 Purchase Price Budget 3,752,000/= 1,280,000/= 126,000/= 5. Direct – Labor Budget
  • 2. Products Units Produced X Unit Per Hour Total Hour = Rate Per Hour X Direct Labor Cost Light Coil 65,000 2 130,000 15 1,950,000 Heavy Coil 41,000 3 123,000 20 2,460,000 253,000/= 4,410,000/= 6. Overhead Budget Purchase and Handling (469,000 + 256,000) X 0.25 = 181,250 Depreciation (65,000 + 41,000) X 4 = 424,000 Shipping (60,000 + 40,000) X 1 = 100,000 General manufacturing Overhead (253,000 X 3) = 759,000 Total FOH 1,464,250/=