SlideShare a Scribd company logo
1 of 2
Executive officers of Weston Company are wrestling with their budget for the next year. The
following are two different sales estimates provided by two difference sources.
Weston
Executive officers of Weston Company are wrestling with their budget for the next year. The
following are two different sales estimates provided by two difference sources.
Solution
Budget as per sales Manager Particulars 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total
Sales   450,000.00   360,000.00       320,000.00   540,000.00  Â
1,670,000.00 COGS Â Â 270,000.00 Â Â 216,000.00 Â Â Â Â Â Â 192,000.00 Â Â
324,000.00   1,002,000.00 Ending inventory     21,600.00     19,200.00
        32,400.00     36,000.00 Opening Inventory     30,000.00
    21,600.00         19,200.00     32,400.00 Purchases =
COGS+Ending inv - Opening Inv   261,600.00   213,600.00       205,200.00
  327,600.00   1,008,000.00 Budget as per Marketing Consulatant Particulars 1st Quarter
2nd Quarter 3rd Quarter 4th Quarter Total Sales   600,000.00   480,000.00
      420,000.00   700,000.00   2,200,000.00 COGS   360,000.00  Â
288,000.00 Â Â Â Â Â Â 252,000.00 Â Â 420,000.00 Â Â 1,320,000.00 Ending inventory
    28,800.00     25,200.00         42,000.00     36,000.00
Opening Inventory     30,000.00     28,800.00         25,200.00
    42,000.00 Purchases = COGS+Ending inv - Opening Inv   358,800.00  Â
284,400.00 Â Â Â Â Â Â 268,800.00 Â Â 414,000.00 Â Â 1,326,000.00
Executive officers of Weston Company are wrestling with their budget f (1).docx

More Related Content

Similar to Executive officers of Weston Company are wrestling with their budget f (1).docx

Presentation to investors
Presentation to investorsPresentation to investors
Presentation to investors
Victoria Rock
 
Week five exercise_assignment_b
Week five exercise_assignment_bWeek five exercise_assignment_b
Week five exercise_assignment_b
Hafeez Abdullah
 
salary_survey_2016_v4
salary_survey_2016_v4 salary_survey_2016_v4
salary_survey_2016_v4
Megan Finbow
 
salary survey 2016
salary survey 2016salary survey 2016
salary survey 2016
Lily Baxter
 
Day 6 keeping track
Day 6 keeping trackDay 6 keeping track
Day 6 keeping track
brianwsteel
 
Acc week 5
Acc week 5Acc week 5
Acc week 5
Shu Shin
 
Acc week 5
Acc week 5Acc week 5
Acc week 5
Shu Shin
 

Similar to Executive officers of Weston Company are wrestling with their budget f (1).docx (16)

Whales waves Ltd report
Whales waves Ltd reportWhales waves Ltd report
Whales waves Ltd report
 
Week 5 statements
Week 5 statementsWeek 5 statements
Week 5 statements
 
Cash Flow mManagement
Cash Flow mManagementCash Flow mManagement
Cash Flow mManagement
 
Presentation to investors
Presentation to investorsPresentation to investors
Presentation to investors
 
Week five exercise_assignment_b
Week five exercise_assignment_bWeek five exercise_assignment_b
Week five exercise_assignment_b
 
salary_survey_2016_v4
salary_survey_2016_v4 salary_survey_2016_v4
salary_survey_2016_v4
 
salary survey 2016
salary survey 2016salary survey 2016
salary survey 2016
 
MacKenzie King Salary Survey 2016/17
MacKenzie King Salary Survey 2016/17MacKenzie King Salary Survey 2016/17
MacKenzie King Salary Survey 2016/17
 
Master Budget and Flexible Budget Performance Analysis
Master Budget and Flexible Budget Performance AnalysisMaster Budget and Flexible Budget Performance Analysis
Master Budget and Flexible Budget Performance Analysis
 
Budgets
Budgets  Budgets
Budgets
 
Day 6 keeping track
Day 6 keeping trackDay 6 keeping track
Day 6 keeping track
 
Power financials - how we work
Power financials - how we workPower financials - how we work
Power financials - how we work
 
Acc week 5
Acc week 5Acc week 5
Acc week 5
 
Acc week 5
Acc week 5Acc week 5
Acc week 5
 
Understanding financial statements - ITT Project
Understanding financial statements - ITT Project Understanding financial statements - ITT Project
Understanding financial statements - ITT Project
 
Ledger, proforma, transactions, journal entries, ledger accounts, example
Ledger, proforma, transactions, journal entries, ledger accounts, exampleLedger, proforma, transactions, journal entries, ledger accounts, example
Ledger, proforma, transactions, journal entries, ledger accounts, example
 

More from vtuan3

Are you surprised by the variety and range of issues addressed by the.docx
Are you surprised by the variety and range of issues addressed by the.docxAre you surprised by the variety and range of issues addressed by the.docx
Are you surprised by the variety and range of issues addressed by the.docx
vtuan3
 
Are there ethical considerations we should consider during the the ent.docx
Are there ethical considerations we should consider during the the ent.docxAre there ethical considerations we should consider during the the ent.docx
Are there ethical considerations we should consider during the the ent.docx
vtuan3
 
AP Chemistry Review Questions Integrating Content- Inquiry and Reasoni.docx
AP Chemistry Review Questions Integrating Content- Inquiry and Reasoni.docxAP Chemistry Review Questions Integrating Content- Inquiry and Reasoni.docx
AP Chemistry Review Questions Integrating Content- Inquiry and Reasoni.docx
vtuan3
 
answers- 22- H lysine- You do not have to write them all out- ow many.docx
answers- 22- H lysine- You do not have to write them all out- ow many.docxanswers- 22- H lysine- You do not have to write them all out- ow many.docx
answers- 22- H lysine- You do not have to write them all out- ow many.docx
vtuan3
 
Answer was D) but I need detailed help with steps as to how - On Janua.docx
Answer was D) but I need detailed help with steps as to how - On Janua.docxAnswer was D) but I need detailed help with steps as to how - On Janua.docx
Answer was D) but I need detailed help with steps as to how - On Janua.docx
vtuan3
 
Answer the below in your own words- What were the reasons for the deco.docx
Answer the below in your own words- What were the reasons for the deco.docxAnswer the below in your own words- What were the reasons for the deco.docx
Answer the below in your own words- What were the reasons for the deco.docx
vtuan3
 
Answer in your own words- Would you agree with Karl Marx in saying tha.docx
Answer in your own words- Would you agree with Karl Marx in saying tha.docxAnswer in your own words- Would you agree with Karl Marx in saying tha.docx
Answer in your own words- Would you agree with Karl Marx in saying tha.docx
vtuan3
 
Analyze the role of credit rationing in both a developed country and a.docx
Analyze the role of credit rationing in both a developed country and a.docxAnalyze the role of credit rationing in both a developed country and a.docx
Analyze the role of credit rationing in both a developed country and a.docx
vtuan3
 
An unknown mixture of ions was treated with hydrochloric acid resultin.docx
An unknown mixture of ions was treated with hydrochloric acid resultin.docxAn unknown mixture of ions was treated with hydrochloric acid resultin.docx
An unknown mixture of ions was treated with hydrochloric acid resultin.docx
vtuan3
 
An unknown compound is one of the four compounds shown below- It is an.docx
An unknown compound is one of the four compounds shown below- It is an.docxAn unknown compound is one of the four compounds shown below- It is an.docx
An unknown compound is one of the four compounds shown below- It is an.docx
vtuan3
 
Elijah Murphy studied voice- opera- and Jewish liturgical music at the.docx
Elijah Murphy studied voice- opera- and Jewish liturgical music at the.docxElijah Murphy studied voice- opera- and Jewish liturgical music at the.docx
Elijah Murphy studied voice- opera- and Jewish liturgical music at the.docx
vtuan3
 

More from vtuan3 (20)

Arrange the following elements from greatest to least tendency to acce.docx
Arrange the following elements from greatest to least tendency to acce.docxArrange the following elements from greatest to least tendency to acce.docx
Arrange the following elements from greatest to least tendency to acce.docx
 
Arrange the elution sequence of the following compounds by using rever.docx
Arrange the elution sequence of the following compounds by using rever.docxArrange the elution sequence of the following compounds by using rever.docx
Arrange the elution sequence of the following compounds by using rever.docx
 
Are you surprised by the variety and range of issues addressed by the.docx
Are you surprised by the variety and range of issues addressed by the.docxAre you surprised by the variety and range of issues addressed by the.docx
Are you surprised by the variety and range of issues addressed by the.docx
 
Are there ethical considerations we should consider during the the ent.docx
Are there ethical considerations we should consider during the the ent.docxAre there ethical considerations we should consider during the the ent.docx
Are there ethical considerations we should consider during the the ent.docx
 
AP Chemistry Review Questions Integrating Content- Inquiry and Reasoni.docx
AP Chemistry Review Questions Integrating Content- Inquiry and Reasoni.docxAP Chemistry Review Questions Integrating Content- Inquiry and Reasoni.docx
AP Chemistry Review Questions Integrating Content- Inquiry and Reasoni.docx
 
answers- 22- H lysine- You do not have to write them all out- ow many.docx
answers- 22- H lysine- You do not have to write them all out- ow many.docxanswers- 22- H lysine- You do not have to write them all out- ow many.docx
answers- 22- H lysine- You do not have to write them all out- ow many.docx
 
Answer was D) but I need detailed help with steps as to how - On Janua.docx
Answer was D) but I need detailed help with steps as to how - On Janua.docxAnswer was D) but I need detailed help with steps as to how - On Janua.docx
Answer was D) but I need detailed help with steps as to how - On Janua.docx
 
Answer the below in your own words- What were the reasons for the deco.docx
Answer the below in your own words- What were the reasons for the deco.docxAnswer the below in your own words- What were the reasons for the deco.docx
Answer the below in your own words- What were the reasons for the deco.docx
 
Answer in your own words- Would you agree with Karl Marx in saying tha.docx
Answer in your own words- Would you agree with Karl Marx in saying tha.docxAnswer in your own words- Would you agree with Karl Marx in saying tha.docx
Answer in your own words- Would you agree with Karl Marx in saying tha.docx
 
Analyze the role of credit rationing in both a developed country and a.docx
Analyze the role of credit rationing in both a developed country and a.docxAnalyze the role of credit rationing in both a developed country and a.docx
Analyze the role of credit rationing in both a developed country and a.docx
 
Annual worth calculations require equal life alternatives- T or F - An.docx
Annual worth calculations require equal life alternatives- T or F - An.docxAnnual worth calculations require equal life alternatives- T or F - An.docx
Annual worth calculations require equal life alternatives- T or F - An.docx
 
Annual editions of journal What will social media look like in the fu.docx
Annual editions of journal  What will social media look like in the fu.docxAnnual editions of journal  What will social media look like in the fu.docx
Annual editions of journal What will social media look like in the fu.docx
 
An unknown mixture of ions was treated with hydrochloric acid resultin.docx
An unknown mixture of ions was treated with hydrochloric acid resultin.docxAn unknown mixture of ions was treated with hydrochloric acid resultin.docx
An unknown mixture of ions was treated with hydrochloric acid resultin.docx
 
Analyze the role cryptographic algorithms play and explain how these a.docx
Analyze the role cryptographic algorithms play and explain how these a.docxAnalyze the role cryptographic algorithms play and explain how these a.docx
Analyze the role cryptographic algorithms play and explain how these a.docx
 
Analyze and determine which sector- public or private- has greater ins.docx
Analyze and determine which sector- public or private- has greater ins.docxAnalyze and determine which sector- public or private- has greater ins.docx
Analyze and determine which sector- public or private- has greater ins.docx
 
an102 Tollowing infrared spectra- Some examples of functional groups a.docx
an102 Tollowing infrared spectra- Some examples of functional groups a.docxan102 Tollowing infrared spectra- Some examples of functional groups a.docx
an102 Tollowing infrared spectra- Some examples of functional groups a.docx
 
An unknown compound is one of the four compounds shown below- It is an.docx
An unknown compound is one of the four compounds shown below- It is an.docxAn unknown compound is one of the four compounds shown below- It is an.docx
An unknown compound is one of the four compounds shown below- It is an.docx
 
Analyze the types of informal and formal communication in organization.docx
Analyze the types of informal and formal communication in organization.docxAnalyze the types of informal and formal communication in organization.docx
Analyze the types of informal and formal communication in organization.docx
 
Encapsulation process- Explain this process giving specific detail at.docx
Encapsulation process- Explain this process giving specific detail at.docxEncapsulation process- Explain this process giving specific detail at.docx
Encapsulation process- Explain this process giving specific detail at.docx
 
Elijah Murphy studied voice- opera- and Jewish liturgical music at the.docx
Elijah Murphy studied voice- opera- and Jewish liturgical music at the.docxElijah Murphy studied voice- opera- and Jewish liturgical music at the.docx
Elijah Murphy studied voice- opera- and Jewish liturgical music at the.docx
 

Recently uploaded

會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
中 央社
 
Neurulation and the formation of the neural tube
Neurulation and the formation of the neural tubeNeurulation and the formation of the neural tube
Neurulation and the formation of the neural tube
SaadHumayun7
 
ppt your views.ppt your views of your college in your eyes
ppt your views.ppt your views of your college in your eyesppt your views.ppt your views of your college in your eyes
ppt your views.ppt your views of your college in your eyes
ashishpaul799
 
IATP How-to Foreign Travel May 2024.pdff
IATP How-to Foreign Travel May 2024.pdffIATP How-to Foreign Travel May 2024.pdff
IATP How-to Foreign Travel May 2024.pdff
17thcssbs2
 

Recently uploaded (20)

How to the fix Attribute Error in odoo 17
How to the fix Attribute Error in odoo 17How to the fix Attribute Error in odoo 17
How to the fix Attribute Error in odoo 17
 
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
 
size separation d pharm 1st year pharmaceutics
size separation d pharm 1st year pharmaceuticssize separation d pharm 1st year pharmaceutics
size separation d pharm 1st year pharmaceutics
 
Exploring Gemini AI and Integration with MuleSoft | MuleSoft Mysore Meetup #45
Exploring Gemini AI and Integration with MuleSoft | MuleSoft Mysore Meetup #45Exploring Gemini AI and Integration with MuleSoft | MuleSoft Mysore Meetup #45
Exploring Gemini AI and Integration with MuleSoft | MuleSoft Mysore Meetup #45
 
factors influencing drug absorption-final-2.pptx
factors influencing drug absorption-final-2.pptxfactors influencing drug absorption-final-2.pptx
factors influencing drug absorption-final-2.pptx
 
Neurulation and the formation of the neural tube
Neurulation and the formation of the neural tubeNeurulation and the formation of the neural tube
Neurulation and the formation of the neural tube
 
2024_Student Session 2_ Set Plan Preparation.pptx
2024_Student Session 2_ Set Plan Preparation.pptx2024_Student Session 2_ Set Plan Preparation.pptx
2024_Student Session 2_ Set Plan Preparation.pptx
 
Behavioral-sciences-dr-mowadat rana (1).pdf
Behavioral-sciences-dr-mowadat rana (1).pdfBehavioral-sciences-dr-mowadat rana (1).pdf
Behavioral-sciences-dr-mowadat rana (1).pdf
 
ppt your views.ppt your views of your college in your eyes
ppt your views.ppt your views of your college in your eyesppt your views.ppt your views of your college in your eyes
ppt your views.ppt your views of your college in your eyes
 
Incoming and Outgoing Shipments in 2 STEPS Using Odoo 17
Incoming and Outgoing Shipments in 2 STEPS Using Odoo 17Incoming and Outgoing Shipments in 2 STEPS Using Odoo 17
Incoming and Outgoing Shipments in 2 STEPS Using Odoo 17
 
IATP How-to Foreign Travel May 2024.pdff
IATP How-to Foreign Travel May 2024.pdffIATP How-to Foreign Travel May 2024.pdff
IATP How-to Foreign Travel May 2024.pdff
 
Basic Civil Engineering notes on Transportation Engineering, Modes of Transpo...
Basic Civil Engineering notes on Transportation Engineering, Modes of Transpo...Basic Civil Engineering notes on Transportation Engineering, Modes of Transpo...
Basic Civil Engineering notes on Transportation Engineering, Modes of Transpo...
 
Operations Management - Book1.p - Dr. Abdulfatah A. Salem
Operations Management - Book1.p  - Dr. Abdulfatah A. SalemOperations Management - Book1.p  - Dr. Abdulfatah A. Salem
Operations Management - Book1.p - Dr. Abdulfatah A. Salem
 
Dementia (Alzheimer & vasular dementia).
Dementia (Alzheimer & vasular dementia).Dementia (Alzheimer & vasular dementia).
Dementia (Alzheimer & vasular dementia).
 
Danh sách HSG Bộ môn cấp trường - Cấp THPT.pdf
Danh sách HSG Bộ môn cấp trường - Cấp THPT.pdfDanh sách HSG Bộ môn cấp trường - Cấp THPT.pdf
Danh sách HSG Bộ môn cấp trường - Cấp THPT.pdf
 
Application of Matrices in real life. Presentation on application of matrices
Application of Matrices in real life. Presentation on application of matricesApplication of Matrices in real life. Presentation on application of matrices
Application of Matrices in real life. Presentation on application of matrices
 
Post Exam Fun(da) Intra UEM General Quiz 2024 - Prelims q&a.pdf
Post Exam Fun(da) Intra UEM General Quiz 2024 - Prelims q&a.pdfPost Exam Fun(da) Intra UEM General Quiz 2024 - Prelims q&a.pdf
Post Exam Fun(da) Intra UEM General Quiz 2024 - Prelims q&a.pdf
 
[GDSC YCCE] Build with AI Online Presentation
[GDSC YCCE] Build with AI Online Presentation[GDSC YCCE] Build with AI Online Presentation
[GDSC YCCE] Build with AI Online Presentation
 
Features of Video Calls in the Discuss Module in Odoo 17
Features of Video Calls in the Discuss Module in Odoo 17Features of Video Calls in the Discuss Module in Odoo 17
Features of Video Calls in the Discuss Module in Odoo 17
 
REPRODUCTIVE TOXICITY STUDIE OF MALE AND FEMALEpptx
REPRODUCTIVE TOXICITY  STUDIE OF MALE AND FEMALEpptxREPRODUCTIVE TOXICITY  STUDIE OF MALE AND FEMALEpptx
REPRODUCTIVE TOXICITY STUDIE OF MALE AND FEMALEpptx
 

Executive officers of Weston Company are wrestling with their budget f (1).docx

  • 1. Executive officers of Weston Company are wrestling with their budget for the next year. The following are two different sales estimates provided by two difference sources. Weston Executive officers of Weston Company are wrestling with their budget for the next year. The following are two different sales estimates provided by two difference sources. Solution Budget as per sales Manager Particulars 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total Sales   450,000.00   360,000.00       320,000.00   540,000.00   1,670,000.00 COGS   270,000.00   216,000.00       192,000.00   324,000.00   1,002,000.00 Ending inventory     21,600.00     19,200.00         32,400.00     36,000.00 Opening Inventory     30,000.00     21,600.00         19,200.00     32,400.00 Purchases = COGS+Ending inv - Opening Inv   261,600.00   213,600.00       205,200.00   327,600.00   1,008,000.00 Budget as per Marketing Consulatant Particulars 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total Sales   600,000.00   480,000.00       420,000.00   700,000.00   2,200,000.00 COGS   360,000.00   288,000.00       252,000.00   420,000.00   1,320,000.00 Ending inventory     28,800.00     25,200.00         42,000.00     36,000.00 Opening Inventory     30,000.00     28,800.00         25,200.00     42,000.00 Purchases = COGS+Ending inv - Opening Inv   358,800.00   284,400.00       268,800.00   414,000.00   1,326,000.00