PLEASE HELP! The master budget must be completed using formulas. there must be a sales budget, production budget, Direct Materials budget, Direct labor budget, manufacturing overhead budget, selling and admin budget, budgeted income statement, Schedule of exp collections, sch of exp payments, sch of exp payments DM, cash budget, and budgeted balance sheet. please include the formulas you used.

Purpose: The purpose of this project is to help you practice and reinforce the steps necessary to complete a Master Budget, as discussed in Chapter 24. It will also help increase your Excel skills, a program which is often used in business. Task: Complete a Master Budget in Excel using the following assumptions and template using Excel formulas: Master Budget Assumptions Bonus.pdf a Master Budget Bonus TEMPLATE.xlsx Criteria for success: In order to earn all 10 bonus points for this project, you should: 1. Turn in a completed Master Budget in Excel file format. 2. Use formulas in Excel for alt calculations. 3. Budgets should be correct and result in a Balance Sheet that is in balance. Sales Budget Expected sales volume: 4,100 units in the first quarter with 500-unit increases in each succeeding quarter. Sales price: $65 per unit. Production Budget Company can meet future sales needs with an ending inventory of 20% of next quarter's budgeted sales volume. Direct Materials Budget Company maintains an ending inventory of raw materials equal to 10% of the next quarter's production requirements. The manufacture of each unit requires 2 pounds of raw materials, and the expected cost per pound is $4. Assume that the desired ending direct materials amount is 1,200 pounds for the fourth quarter of 2020. Direct Labor Budget 1 Two hours of direct labor are required to produce each unit of finished goods. The anticipated hourly wage rate is $8. Manufacturing OH Budget Company expects variable costs to fluctuate with production volume on the basis of the following rates per direct labor hour indirect materials $1.15, indirect labor $1.40, utilities Master Budget Assumptions Bonus.pdf (page 1 of 2) Q Search Manufacturing OH Budget Company expects variable costs to fluctuate with production volume on the basis of the following rates per direct labor hour: indirect materials $1.15, indirect labor $1.40, utilities $0.45, and maintenance $0.25. Supervisory salaries are $18,000 per quarter. Depreciation is $3,600 per quarter. Property taxes for the year are $44,100, paid evenly over each quarter. Flat maintenance fee of $4,500 is paid each quarter. Selling and Admin Expense Budget Variable expense rates per unit of sales are sales commissions $2 and freight-out $1. Variable expenses per quarter are based on the unit sales from the sales budget. Advertising expense for the year is $14,000 paid evenly each quarter. Sales salaries are $10,000 each quarter The office manager is paid a salary of $7,500 each quarter. Depreciation for office equipment is $1,400 each quarter. I Property taxes are $5,000 for the year, paid evenly each quarter. Budgeted Income Statement Additional items: Interest expense is expected to be $150 Income taxes are estimated to be $10,000 Cash Budget Assumptions 1. The January 1, 2020, cash balance is expected to be $32,000. The Company wishes to maintain a balance of at least $15,000. 2. Sales: 60% are collected in the quarter sold and 40% are collected in the following quarter. Accounts receivable of $70,000 at December 31, 2019, are expected to be collected in full in the first quarter of 2020. 3. Short-term investments are expected to be sold for $2,500 cash in the first quarter. 4. Direct materials: 50% are paid in the quarter purchased and 50% are paid in the following quarter. Accounts payable of $11,700 at December 31, 2019, are expected to be paid in full in the first quarter of 2020. 5. Direct labor: 100% is paid in the quarter incurred. 6. Manufacturing overhead and selling and administrative expenses: All items except depreciation are paid in the quarter incurred. 7. Management plans to purchase equipment in the third quarter for $7,000 cash. 8. The Company makes equal quarterly payments of its estimated annual income taxes. 9. Loans are repaid in the earliest quarter in which there is sufficient cash (that is, when the cash on hand exceeds the $15,000 minimum required balance), Budgeted Balance Sheet Pertinent data from the budgeted balance sheet at December 31, 2019, are as follows. Buildings and equipment $182,000 Accumulated depreciation 28,800 Common stock 215,000 Retained earnings 65,670 B D E My Company Budgeted Balance Sheet December 31, 2020 Assets Current assets Cash Accounts receivable 9 Finished goods inventory 10 Raw materials inventory Total current assets 12 Property, plant, and equipment Buildings and equipment Less: Accumulated depreciation 13 15 Total assets 16 Liabilities and Stockholders Equity 17 Liabilities 18 Accounts payable 19 Stockholders equity Production Budget DM Budget DL Budget OH Budget Selling&Admin Budget