I need B- 6 WITH C-6

1.- The company has decided they needed to make a full set of budget schedules including financial statements for the first year of operations based on an assumption of the constant demand of 18,000 quarterly and 72,000 for the first year (appendices B-1 through B-11). The second set of budget schedules and financial statements based on expected unit sales of 15,000 in quarter one, 25,000 in quarter two, 20,000 in quarter three, and finally 12,000 in quarter four for a total of 72,000 for the year based on a seasonal demand pattern (appendices C-1 through C-11). We expect the same quarterly sales patterns in year two meaning 18,000 units per quarter under constant demand and 15,000 units in quarter one under seasonal demand.

*Compare the constant demand to the seasonal demand budget.

*Explain the major differences in each of the budget schedules, cash budget and financial statements on both a quarterly and annual basis. Remember the beginning and ending raw material and finished goods inventory units will cause differences in the budgets but also focus on the differences between accrual and cash timing figures.

3% Cut Times New R V: 12 Copy 25 Wrap Text Custom Normal Bad Format Painter BIU - E - O- A- Merge & Center $ - % " 38 58 Conditional Format as Good Formatting - Table - Neutr Clipboard Font Alignment Number Styles X fx ='Labor Budget Seasonal C-S'!810 A C D E F Appendix C-6 G H Water Play, Inc. Manufacturing Overhead Budget-Part 2 January 1, 20XX Annual Year 2 01 Q2 03 Q4 Total Q1 Direct Labor Hours for Units Produc 1,440,000 2,205,000 1,728.000 1.10+,000 6,480,000 VO/H Rate per DLH S 53.24 53.24 $ $3.24 S 53.24 E 53.24 Total Variable Overhead 76,666,667 117.395,833 92.000,000 58,937,500 345,000,000 Total Fixed Overhead 55,350,000 $5.350,000 $5.350,000 55:350.000 221,400,000 Total Overhead 132,016,667 172,745.833 147.350,000 114.287.500 566.400,000 Less: Depreciation 5.350.000 5.350.000 5.350,000 5,350,000 21,400,000 Cash Mfg. O/H costs 126,666.667 167.395.833 142,000,000 108,937,500 545,000,000 28 . Mfg. Overhead Constan 3-6 Mfg. Overhead Seasonal C-6 S&GA Budget Cor tant B-7 S&GA Budget Seasonal C-7 ... Average: 1,620,000 Count: X W Type here to search O