homework 1

xlsx

School

Illinois Institute Of Technology *

*We aren’t endorsed by this school

Course

523

Subject

Finance

Date

Feb 20, 2024

Type

xlsx

Pages

14

Uploaded by UltraFreedomHare37

Report
Jackson's Bright Ideas Monthly Balances Due Report Customer Credits Payments Purchases Service Charge Costa, Dan $160.68 $18.70 $99.33 $68.28 $1.17 Hernandez, Abraham $138.11 $48.47 $75.81 $46.72 $0.38 Mc Cartan, John $820.15 $32.11 $31.23 $29.19 $20.81 Paoli, Pam $167.35 $59.32 $52.91 $33.90 $1.52 Ramirez, Alberto $568.34 $55.17 $18.53 $36.34 $13.60 Vaughn, Noah $449.92 $25.90 $82.05 $99.77 $9.40 Xiong, James $390.73 $48.12 $19.35 $92.13 $8.89 Total $2,695.28 $287.79 $379.21 $406.33 $55.78 Highest $820.15 $59.32 $99.33 $99.77 $20.81 Lowest $138.11 $18.70 $18.53 $29.19 $0.38 Average $385.04 $41.11 $54.17 $58.05 $7.97 Beginning Balance
New Balance $112.10 $60.93 $806.81 $90.54 $544.58 $451.14 $424.28 $2,490.39 $806.81 $60.93 $355.77
WarmWear 2021 Sales Report PolyFleece Mitts Month Region 1 Region 2 Region 3 Region 4 Region 5 Jan 1,150 1,690 930 2,850 1,210 Feb 1,100 2,200 680 2,340 1,100 Mar 1,070 1,290 960 2,740 1,180 Apr 780 1,520 720 2,170 1,180 May 1,070 1,370 700 1,940 1,210 Jun 670 1,300 780 3,430 1,170 Jul 1,390 1,590 1,240 2,230 1,430 Aug 1,310 1,730 610 2,560 960 Sep 1,100 1,820 370 3,040 1,100 Oct 1,350 2,010 750 2,430 1,230 Nov 680 1,620 780 3,210 1,230 Dec 1,120 1,170 670 1,920 1,310 Total 12,790 19,310 9,190 30,860 14,310 ArticBlast Gloves Month Region 1 Region 2 Region 3 Region 4 Region 5 Jan 790 1,160 620 2,590 760 Feb 1,010 1,170 610 1,950 1,010 Mar 710 1,270 600 2,050 930 Apr 890 1,190 750 2,030 980 May 990 1,340 660 2,670 1,040 Jun 990 1,280 620 2,330 800 Jul 780 1,180 690 2,260 920 Aug 800 1,220 560 2,460 900 Sep 810 1,150 670 2,500 970 Oct 760 1,070 630 2,350 1,040 Nov 770 1,140 630 2,540 1,080 Dec 850 1,370 590 2,490 1,060 Total 10,150 14,540 7,630 28,220 11,490 Glomitts Month Region 1 Region 2 Region 3 Region 4 Region 5 Jan 340 780 280 1,670 600 Feb 460 810 280 1,770 480 Mar 410 820 310 1,490 460 Apr 490 890 330 1,610 650 May 470 960 290 1,580 540 Jun 480 740 340 1,780 640 Jul 470 760 320 1,500 640 Aug 490 690 340 1,610 600 Sep 420 780 340 1,660 680 Oct 460 820 350 1,800 660 Nov 550 830 440 1,250 590 Dec 400 790 220 1,620 540 Total 5,440 9,670 3,840 19,340 7,080
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Average Total 1,566 7,830 1,484 7,420 1,448 7,240 1,274 6,370 1,258 6,290 1,470 7,350 1,576 7,880 1,434 7,170 1,486 7,430 1,554 7,770 1,504 7,520 1,238 6,190 17,292 86,460 Average Total 1,184 5,920 1,150 5,750 1,112 5,560 1,168 5,840 1,340 6,700 1,204 6,020 1,166 5,830 1,188 5,940 1,220 6,100 1,170 5,850 1,232 6,160 1,272 6,360 14,406 72,030 Average Total 734 3,670 760 3,800 698 3,490 794 3,970 768 3,840 796 3,980 738 3,690 746 3,730 776 3,880 818 4,090 732 3,660 714 3,570 9,074 45,370
Inspired Endeavors Projected Cash Flows Units Sold Revenues Expenses Net Income Revenue 29,200 $846,800 $712,439 $134,361 Units Sold $29,200 15,000 $435,000 $508,023 -$73,023 Price per Unit $29 20,000 $580,000 $580,000 $0 Total Revenue $846,800 25,000 $725,000 $651,978 $73,023 30,000 $870,000 $723,955 $146,045 Variable Expenses 35,000 $1,015,000 $795,933 $219,068 Units Produced $30,660 40,000 $1,160,000 $867,910 $292,090 Material Cost per Unit $9 Total Material Cost $260,610 Manufacturing Cost per Unit $5 Total Manufacturing Cost $159,739 Total Variable Expenses $420,349 Fixed Expenses Salaries and Benefits $240,000 Advertising $25,000 Administrative $15,000 Miscellaneous $12,090 Total Fixed Expenses $292,090 Summary Projected Total Revenue $846,800 Total Expenses $712,439 Net Income $134,361 Breakeven Point (Algebraic Soluti $20,000 Revenue (Units Sold) - Variable Expenses (Units Sold) - Fixed Expenses = 0 15,000 20,000 25,000 30,000 35,000 40,000 $0 $200,000 $400,000 $600,000 $800,000 $1,000,000 $1,200,000 $1,400,000 EXPENSE-REVENUE RELATIONSHIP Revenue Expenses
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
X Y $20,000 $0 $20,000 $1,160,000
Inspired Endeavors Projected Cash Flows Units Sold Revenue 29,200 Units Sold $29,200 15,000 Price per Unit $29 20,000 Total Revenue $846,800 25,000 30,000 Variable Expenses 35,000 Units Produced $30,660 40,000 Material Cost per Unit $9 Total Material Cost $260,610 Manufacturing Cost per Unit $5 Total Manufacturing Cost $159,739 Total Variable Expenses $420,349 Fixed Expenses Salaries and Benefits $240,000 Advertising $25,000 Administrative $15,000 Miscellaneous $12,090 Total Fixed Expenses $292,090 Summary Projected Total Revenue $846,800 Total Expenses $712,439 Net Income $134,361 Breakeven Point (Algebraic Solut $20,000 Revenue (Units Sold) - Variable Expenses (Units Sold) - Fixed Expenses = 0 10,000 $0 $200,000 $400,000 $600,000 $800,000 $1,000,000 $1,200,000 $1,400,000
Revenues Expenses Net Income $846,800 $712,439 $134,361 $435,000 $508,023 -$73,023 $580,000 $580,000 $0 $725,000 $651,978 $73,023 $870,000 $723,955 $146,045 $1,015,000 $795,933 $219,068 $1,160,000 $867,910 $292,090 15,000 20,000 25,000 30,000 35,000 40,000 45,000 expense revenue relationship Revenue Expenses Breakeven point
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
X Y 20000 0 20000 1160000
Personal Budget Income Ending C Salary $4,500.00 Salary Fixed Expenses 4000 Rent/Mortgage $2,000.00 4150 Loans $500.00 4300 Car Payment $436.29 4450 Netflix $12.95 4600 Water $50.00 4750 Gas Company $125.00 4900 Cable $110.00 5050 Cell Phone Company $60.00 5200 Total Fixed Bills: ### 5350 5500 Flexible Expenses 5650 Food and Household Supp $600.00 5800 Transit Pass $149.75 5950 Pet Food $100.00 6100 Gas $60.00 Personal Spending Money $150.00 Flexible Household Total: ### Off-Budget Expenses Surprises (like car repairs) $100.00 Medical/Vet Yarn and wine $25.00 Other/Misc. $200.00 Misc. 2 Misc. 3 Off-Budget Total: $325.00 Grand Total Spending: $4,678.99 Cash Extra or Short: -$178.99 Breakeven Takehome Salary
$4,500.00 Cash -$178.99 -$178.99 1500 1650 1800 -678.99 4000 Err:504 Err:504 Err:504 -528.99 4250 Err:504 Err:504 Err:504 -378.99 4500 Err:504 Err:504 Err:504 -228.99 4750 Err:504 Err:504 Err:504 -78.99 5000 Err:504 Err:504 Err:504 71.01 5250 Err:504 Err:504 Err:504 221.01 5500 Err:504 Err:504 Err:504 371.01 5750 Err:504 Err:504 Err:504 521.01 671.01 821.01 971.01 1121.01 1271.01 1421.01
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Salary & Rent /Mortgage Combination 1950 2100 2250 2400 2550 2700 2850 3000 3150 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
3300 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504