Answer To: ACT202 - Assignment Details - Student Number 287391 Student Name Instructions: SCROLL DOWN TO VIEW...
Aarti J answered on May 15 2020
Heidegger Pty Ltd
Sales Budget
For the 3 months ended March
Jan
Feb
Mar
Year
Percent of Annual Sales
20%
78%
0%
98%
Expected sales in units
35,000
28,000
31,500
94,500
Selling price per unit
$ 3,630.00
$ 3,630.00
$ 3,630.00
$ 3,630.00
Total Budgeted Sales
$ 1270,50,000
$ 1016,40,000
$ 1143,45,000
$ 3430,35,000
Heidegger Pty Ltd
Schedule of Expected Cash Collections
For the 3 months ended March
Jan
Feb
Mar
Year
Current month sales 20%
$ 254,10,000
$ 203,28,000
$ 228,69,000
686,07,000
Prior month's sales 78%
792,79,200
990,99,000
792,79,200
3468,46,500
Two months prior sales 0%
-
-
-
-
Total cash collections
$ 1046,89,200
$ 1194,27,000
$ 1021,48,200
$ 4154,53,500
Nov
Dec
Heidegger Pty Ltd
Schedule of Expected Cash Collections
For the 3 months ended March
Jan
Feb
Mar
Year
AR from November
-
-
AR from December
792,79,200
-
792,79,200
Jan
254,10,000
990,99,000
-
1245,09,000
Feb
203,28,000
792,79,200
996,07,200
Mar
228,69,000
1120,58,100
Apr
-
May
-
June
-
July
-
August
-
Sept
-
Oct
-
Nov
-
Dec
-
-
-
-
1046,89,200
1194,27,000
1021,48,200
4154,53,500
Heidegger Pty Ltd
Production Budget
For the 3 months ended March
Jan
Feb
Mar
Year
Budgeted sales in units
35,000
28,000
31,500
94,500
Add desired ending inventory of finished goods
5,600
6,300
8,400
8,400
Total needs
40,600
34,300
39,900
1,02,900
Less beginning inventory of finished goods
22,400
5,600
6,300
22,400
Required production
18,200
28,700
33,600
80,500
Heidegger Pty Ltd
Manufacturing Overhead Budget
For the 3 months ended March
Jan
Feb
Mar
Year
Production in Units
18,200
28,700
33,600
79,100
Variable overhead rate per unit
...