Help Pa unlock po ng chegg

[Lils1544]

Sino po may alam na makapag unlock ng chegg? Pa unlock po ako nito You do not have permission to view the full content of this post. Log in or register now.. Thank you!

 

[Cutthroat]

 

[Lils1544]

Thank you so much po! :>

 

[Cutthroat]

Reply kalang sa thread nato if my e papa unlock kapa ha? Ako na bahala mention moko

 

[irviniirvin]

Reply kalang sa thread nato if my e papa unlock kapa ha? Ako na bahala mention moko

Sir, baka po pwede pa-unlock rin ako. Huhu. Maraming salamat po
You do not have permission to view the full content of this post. Log in or register now.

 

[Cutthroat]

 

[OptiShen]

Sir makikisuyo din po sana maunlock ito salamat po

You do not have permission to view the full content of this post. Log in or register now.

 

[Cutthroat]

here

 

[OptiShen]

Pwede pa po ba? Ang abuso ko hehe dami kasi activity need na agad tapusin

You do not have permission to view the full content of this post. Log in or register now.

 

[Cutthroat]

[XX='BabaBooey, c: 1193552, m: 1590791'][/XX]

 

[irviniirvin]

Salamat po ng marami sir!! <3 Hoshiumi

 

[OptiShen]

Sir, Hoshiumi , paunlock po ulit hehe.

You do not have permission to view the full content of this post. Log in or register now.

 

[Cutthroat]

The answer is 49. There are 12 months in a year * 4 = 48. That would guarantee a minimum of 4 people in each month. The adding 1 guarantees that 1 month will have 5 friends in that month.

 

[Lils1544]

Hi po pwede po pa unlock nito You do not have permission to view the full content of this post. Log in or register now. Cutthroat thank you po!

 

[Cutthroat]

Hi po pwede po pa unlock nito You do not have permission to view the full content of this post. Log in or register now. Cutthroat thank you po!

1. Sales and Administrative expenses Budget

Particulars	Q-1	Q-2	Q-3	Q-4	Total
Variable Cost:
Delivery Cost (5200/4)	1,300	1,300	1,300	1,300	5,200
Commission (6500/4)	1,625	1,625	1,625	1,625	6,500
Office Supplies (2300/4)	575	575	575	575	2,300
Total Variable Cost	3,500	3,500	3,500	3,500	14,000
Fixed Cost:
Accounting and Professional service (1800/4)	450	450	450	450	1,800
Administrative salaries (35000/4)	8,750	8,750	8,750	8,750	35,000
Advertising (9000/4)	2,250	2,250	2,250	2,250	9,000
Computer lease (4200/4)	1,050	1,050	1,050	1,050	4,200
Print Collateral(1400/4)	350	350	350	350	1,400
Insurance	300	300	300	300	1,200
Interest on Notes Payable (500/4)	125	125	125	125	500
Rent (20000/4)	5,000	5,000	5,000	5,000	20,000
Utilities (3000/4)	750	750	750	750	3,000
Total fixed cost	19,025	19,025	19,025	19,025	76,100
Total Sales and Admin budget	22,525	22,525	22,525	22,525	90,100

2. Cost of goods sold schedule

Particulars	Q-1	Q-2	Q-3	Q-4	Total
Sales Units	4,300	4,600	4,500	4,800	18,200
Material Cost 50/spft*$8/sqft*Units	17,20,000	18,40,000	18,00,000	19,20,000	72,80,000
Direct Labour Cost 2h*$14*Units	1,20,400	1,28,800	1,26,000	1,34,400	5,09,600
Manufacturing OH 4h*$8.75*units	1,50,500	1,61,000	1,57,500	1,68,000	6,37,000
Sales and Administrative expenses	22,525	22,525	22,525	22,525	90,100
Total Cost of Goods sold	20,13,425	21,52,325	21,06,025	22,44,925	85,16,700

3. Budgeted Income Statement

Particulars	Amount $
Sales Revenue	91,00,000
Less: Total Cost of goods sold	(85,16,700)
Budgeted Income	5,83,300

4.Cash Collection Schedule

Particulars	Q-1	Q-2	Q-3	Q-4
Cash Sales (40%)	8,60,000	9,20,000	9,00,000	9,60,000
Collection of Credit Sales (80% current Month)	10,32,000	11,04,000	10,80,000	11,52,000
Collection of credit sales in following months (20%)	1,56,000	2,58,000	2,76,000	2,70,000
Total Cash collection	20,48,000	22,82,000	22,56,000	23,82,000

5. Cash Payment Schedule

Particulars	Q-1	Q-2	Q-3	Q-4
Direct Labour Cost	1,14,800	1,28,800	1,26,000	1,34,400
Direct Maufacturing overhead	1,43,500	1,61,000	1,57,500	1,68,000
Direct Material Cost (70% current Quarter)	12,04,000	12,88,000	12,60,000	13,44,000
Direct Material following Month (30%)	4,50,000	5,16,000	5,52,000	5,40,000
Sales and admin expenses	22,525	22,525	22,525	22,525
Instalment of Machine Purchase	3,50,000	-	3,50,000	-
Dividends	-	-	-	60,000
Total Cash Payment	22,84,825	21,16,325	24,68,025	22,68,925

6.Cash Budget for each Quarter

Particulars	Q-1	Q-2	Q-3	Q-4
Cash collected	20,48,000	22,82,000	22,56,000	23,82,000
Cash Payment	(22,84,825)	(21,16,325)	(24,68,025)	(22,68,925)
Net Cash position	(2,36,825)	1,65,675	(2,12,025)	1,13,075
Add: Opening Cash Bal	15,000	10,000	1,69,320	10,000
Add: Borrowing	2,11,825	-	39,060
Less: Interest Payment	-	(6,355)	(6,355)	(7,527)
Closing Balance	10,000	1,69,320	10,000	1,15,548

 

[Lils1544]

1. Sales and Administrative expenses Budget

Particulars	Q-1	Q-2	Q-3	Q-4	Total
Variable Cost:
Delivery Cost (5200/4)	1,300	1,300	1,300	1,300	5,200
Commission (6500/4)	1,625	1,625	1,625	1,625	6,500
Office Supplies (2300/4)	575	575	575	575	2,300
Total Variable Cost	3,500	3,500	3,500	3,500	14,000
Fixed Cost:
Accounting and Professional service (1800/4)	450	450	450	450	1,800
Administrative salaries (35000/4)	8,750	8,750	8,750	8,750	35,000
Advertising (9000/4)	2,250	2,250	2,250	2,250	9,000
Computer lease (4200/4)	1,050	1,050	1,050	1,050	4,200
Print Collateral(1400/4)	350	350	350	350	1,400
Insurance	300	300	300	300	1,200
Interest on Notes Payable (500/4)	125	125	125	125	500
Rent (20000/4)	5,000	5,000	5,000	5,000	20,000
Utilities (3000/4)	750	750	750	750	3,000
Total fixed cost	19,025	19,025	19,025	19,025	76,100
Total Sales and Admin budget	22,525	22,525	22,525	22,525	90,100

2. Cost of goods sold schedule

Particulars	Q-1	Q-2	Q-3	Q-4	Total
Sales Units	4,300	4,600	4,500	4,800	18,200
Material Cost 50/spft*$8/sqft*Units	17,20,000	18,40,000	18,00,000	19,20,000	72,80,000
Direct Labour Cost 2h*$14*Units	1,20,400	1,28,800	1,26,000	1,34,400	5,09,600
Manufacturing OH 4h*$8.75*units	1,50,500	1,61,000	1,57,500	1,68,000	6,37,000
Sales and Administrative expenses	22,525	22,525	22,525	22,525	90,100
Total Cost of Goods sold	20,13,425	21,52,325	21,06,025	22,44,925	85,16,700

3. Budgeted Income Statement

Particulars	Amount $
Sales Revenue	91,00,000
Less: Total Cost of goods sold	(85,16,700)
Budgeted Income	5,83,300

4.Cash Collection Schedule

Particulars	Q-1	Q-2	Q-3	Q-4
Cash Sales (40%)	8,60,000	9,20,000	9,00,000	9,60,000
Collection of Credit Sales (80% current Month)	10,32,000	11,04,000	10,80,000	11,52,000
Collection of credit sales in following months (20%)	1,56,000	2,58,000	2,76,000	2,70,000
Total Cash collection	20,48,000	22,82,000	22,56,000	23,82,000

5. Cash Payment Schedule

Particulars	Q-1	Q-2	Q-3	Q-4
Direct Labour Cost	1,14,800	1,28,800	1,26,000	1,34,400
Direct Maufacturing overhead	1,43,500	1,61,000	1,57,500	1,68,000
Direct Material Cost (70% current Quarter)	12,04,000	12,88,000	12,60,000	13,44,000
Direct Material following Month (30%)	4,50,000	5,16,000	5,52,000	5,40,000
Sales and admin expenses	22,525	22,525	22,525	22,525
Instalment of Machine Purchase	3,50,000	-	3,50,000	-
Dividends	-	-	-	60,000
Total Cash Payment	22,84,825	21,16,325	24,68,025	22,68,925

6.Cash Budget for each Quarter

Particulars	Q-1	Q-2	Q-3	Q-4
Cash collected	20,48,000	22,82,000	22,56,000	23,82,000
Cash Payment	(22,84,825)	(21,16,325)	(24,68,025)	(22,68,925)
Net Cash position	(2,36,825)	1,65,675	(2,12,025)	1,13,075
Add: Opening Cash Bal	15,000	10,000	1,69,320	10,000
Add: Borrowing	2,11,825	-	39,060
Less: Interest Payment	-	(6,355)	(6,355)	(7,527)
Closing Balance	10,000	1,69,320	10,000	1,15,548

thank you po!!