complete quarters 2-4 the first column is the first quarter which is already provided and show your formulas. thanks in advane

that is all the information that is given

Your first job assignment requires you to create a master budget. The details are presented below. Background Apple Inc. manufacturers l-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: 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 first quarter of 2022-18,000 ounces. Desired ounces of ending direct materials inventory = 20% of next quarter's budgeted production needs in ounces. Desired ounces of beginning direct materials inventory = 20% of current quarter's budgeted production needs in ounces. Notes for Budget schedules: Budgeted production needs in ounces for the first quarter of 2022=18,000 ounces. Desired ounces of ending direct materials inventory = 20% of next quarter's budgeted production needs in ounces. Desired ounces of beginning direct materials inventory = 20% of current quarter's 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. Apple 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. Budget Project Quarter Sales Units 1 4,000.00 $ 750 30,000.00 2 4,000.00 750 30,000.00 3 4,000.00 7.50 30,000.00 4 Grand total 4,000.00 7.50 30,000.00 Total Sales Production Ending Beginning Production 4.000 500 20 4th quarter is given 4th quarter is given 400 4.250,00 2.5 10,000 25 25 25 Direct Materials OM x3 ounces Total Ounces loss beginning +Ending (20%) Total purchases Com 2.125 4th quarter is given - 8.500 01 2.800 2,800 0.1 01 0.1 Suches BO . Direct Labor Units per unit $ Total DL 4.250 015 0.15 7 0.15 7 0.15 7 4462.50 Overhead Production units 4250.00 0.05 0.25 0.1 0.15 005 Factory supplies Employee bene inspection Mainteance & Utilities Total OH Fixed Depreciation Mach Dop. Eldg 212.50 1,062.50 425.00 637.50 21250 2,550.00 - 500.00 700.00 Your first job assignment requires you to create a master budget. The details are presented below. Background Apple Inc. manufacturers l-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: 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 first quarter of 2022-18,000 ounces. Desired ounces of ending direct materials inventory = 20% of next quarter's budgeted production needs in ounces. Desired ounces of beginning direct materials inventory = 20% of current quarter's budgeted production needs in ounces. Notes for Budget schedules: Budgeted production needs in ounces for the first quarter of 2022=18,000 ounces. Desired ounces of ending direct materials inventory = 20% of next quarter's budgeted production needs in ounces. Desired ounces of beginning direct materials inventory = 20% of current quarter's 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. Apple 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. Budget Project Quarter Sales Units 1 4,000.00 $ 750 30,000.00 2 4,000.00 750 30,000.00 3 4,000.00 7.50 30,000.00 4 Grand total 4,000.00 7.50 30,000.00 Total Sales Production Ending Beginning Production 4.000 500 20 4th quarter is given 4th quarter is given 400 4.250,00 2.5 10,000 25 25 25 Direct Materials OM x3 ounces Total Ounces loss beginning +Ending (20%) Total purchases Com 2.125 4th quarter is given - 8.500 01 2.800 2,800 0.1 01 0.1 Suches BO . Direct Labor Units per unit $ Total DL 4.250 015 0.15 7 0.15 7 0.15 7 4462.50 Overhead Production units 4250.00 0.05 0.25 0.1 0.15 005 Factory supplies Employee bene inspection Mainteance & Utilities Total OH Fixed Depreciation Mach Dop. Eldg 212.50 1,062.50 425.00 637.50 21250 2,550.00 - 500.00 700.00