$ Purchases 850 Direct Labor Units 4,250 per unit 0.15 0.15 0.15 0.15 $ 7 7 7 Total DL 4,462.50 Overhead Production units 4,250.00 - - Factory supplies 0.05 212.50 Employee bene 0.25 1,062.50 inspection 0.1 425.00 Mainteance & R 0.15 637.50 Utilities 0.05 212.50 - - Total OH 2,550.00 Fixed Depreciation Mach 500.00 Dep. Bldg 700.00Notes for Budget schedules: - Budgeted production needs in ounces for the rst quarter of 2022=13,000 ounces. - Desired ounces of ending direct materials inventory = 20% of next quarter '5 budgeted production needs in ounces. - Desired ounces of beginning direct materials inventory = 20% of current quarter '3 budgeted production needs in ounces. - For CGM Schedule - It is the company 's policy to have no units in process at the end of the year. Fixed S&A Fixed S&A Salaries 5,000.00 Depre 900.00 Taxes & Insurance 1,700.00 Total fixed 7,600.00 Total Fixed S&A 9,600.00 CGM Cost of Good Manufactured Budget Direct material used DM inventory 12/31Apple Inc. would like to have an estimate of the company's net income for 2021. Calculate Apple's net income in 2020 by completing the operating budgets and budgeted income statement that follow. Depreciation Mach 500.00 Dep. Bidg 700.00 Supervision 1,800.00 M&R 400.00 Other 600.00 Total fixed 4,000.00 Grand total 6,550.00 S&Admin budge sales 4,000.00 Delivery 0.10 400.00 Sales 0.15 600.00 Accounting 0.05 200.00 Other 0.20 800.00 Total Variable S&A 2,000.00 Fixed S&A Fixed S&A Salaries 5,000.00OGM Cost of Good Manufactured Budget Direct material used DM inventory 12/31 Purchases Cost of direct materials available for use less= direct materials inventory, 12/31 Cost of direct materials used direct labor Manuf OH Total manufacturing cost WIP 12/20 less WIP 12/20 Cost of goods manufacturedYour first job assignment requires you to create a master budget. The details are presented below. Background Apple Inc. manufacturers I-phones. You have been hired as a cost accountant and your assignment to create a master budget using EXCEL. You have been working with various departments to gather financial data to assemble a master budget. One reason you have chosen this format is that upper management will probably make some last-minute changes to sales and possible changes to some other cost forecasts. So, to simplify this problem you MUST link all the budgets together. For example, if you change the sales forecast, then all the remaining numbers in all other budgets would change without having to change numbers manually in each budget. One quarter of the budget has been prepared for you but you need to input the other three quarters in order to prepare the income statement. Here are the steps: 1. You must setup all eight budgets using Excel. Starting with the sales budget, calculate the sales budget forecast for all four quarters and calculate the total column 2. Each budget should be prepared on individual Excel spreadsheets (on separate tabs) with pages that include links from previous budgets to avoid copying and pasting the same numbers from page to page. Formulas must also be included in the appropriate cells within each spreadsheet. (Demonstrate to the CEO that you have a good working knowledge of EXCEL).. 3. Each budget should professionally represent all the budget information; must be easy to understand so it can be presented to the CEO and the owners of the business. 4. Briefly discuss your assumptions and any challenges you encountered while preparing the budget. (Add this information to the research portion of your paper. (NOT on EXCEL} Notes for Budget schedules: - Budgeted production needs in ounces for the rst quarter of 2022=18,000 ounces. . Desired ounces of ending direct materials inventory = 20% of next quarter '5 budgeted production needs in Ounces. - Desired ounces of beginning direct materials inventory = 20% of current quarter's budgeted production needs in ounces. \fBudget Project Quarter 2 3 4 Grand total Sales Units 4,000.00 4,000.00 4,000.00 4,000.00 $ 7.50 7.50 7.50 7.50 Total Sales 30,000.00 30,000.00 30,000.00 30,000.00 Production 4,000 + Ending 500 600 4th quarter is given -Beginning 250 400 4th quarter is given Production 4,250 Direct Materials DM 4,250.00 x 3 ounces 2.5 2.5 2.5 2.5 Total ounces 10,625 less beginning 2,125 + Ending (20%) 2,800 4th quarter is given Total purchases 8,500 2,800 Cost 0.1 0.1 0.1 0.1