You have collected the following data based on three months of your project’s performance. Complete the table. Calculate cumulative CPI (CPIC). How is the project performing after these three months? Is the trend positive or negative?
|
EV |
EVC |
AC |
ACC |
CPI |
CPIC |
|
|
January |
$30,000 |
$35,000 |
||||
|
February |
$95,000 |
$100,000 |
||||
|
March |
$125,500 |
$138,000 |
Answer:
When we divide the sum of EVs by the summation of ACs, we will get the CPI. CPI indicates the progress of the project. IF the CPI is less than 1 then it means we are running behind the budget and if the CPI is more than 1 then it means we are running ahead of budget. If we calculate the same month's cumulative figures then we can track the progress of the project through the trend of CPI
Below is the calculation of the same:
| EV | EVC | AC | ACC | CPI | CPIC | |
| January | $30,000.00 | $30,000.00 | $35,000.00 | $35,000.00 | 0.86 | 0.86 |
| February | $95,000.00 | $1,25,000.00 | $1,00,000.00 | $1,35,000.00 | 0.95 | 0.93 |
| March | $1,25,500.00 | $2,50,500.00 | $1,38,000.00 | $2,73,000.00 | 0.91 | 0.92 |
As we can see that in February CPI improved but again it came down in the month of March. The overall trend is positive as the improvement in the month of February was significant and there is a marginal decrease in the month of march therefore, overall trend is positive.
You have collected the following data based on three months of your project’s performance. Complete the...
HASF PVT.LTDBUDGETED INCOME STATEMENTFOR 1st QUARTER 1999Description JANUARY FEBRUARY MARCHSales 285,000 323,000 221,000Purchases 129,000 168,000 95,000Wages 35,000 37,000 30,000Supplies 26,000 23,000 21,500Utilities 6,500 8,700 7,200Rent 15,000 12,800 13,600Insurance 12,000 12,000 12,000Advertising 24,500 28,500 18,000Depreciation 20,000 20,000 20,000Net Profit 17,000 13,000 3,700Required:a. Please make a cash budget for the months of January, February and March 1999 based onthe data for: (5 Marks)View Receivable Trend:• 30% of Sales are collected in the month of sale• 30% of Sales are collected after the...
HASF PVT.LTDBUDGETED INCOME STATEMENTFOR 1st QUARTER 1999DescriptionJANUARYFEBRUARYMARCHSales285,000323,000221,000Purchases129,000168,00095,000Wages35,00037,00030,000Supplies26,00023,00021,500Utilities6,5008,7007,200Rent15,00012,80013,600Insurance12,00012,00012,000Advertising24,50028,50018,000Depreciation20,00020,00020,000Net Profit17,00013,0003,700Required:Please make a cash budget for the months of January, February and March 1999 based on the data for: (5 Marks)View Receivable Trend:30% of Sales are collected in the month of sale30% of Sales are collected after the month of sale40% of Sales are collected two months after the sale is madeView Payable Trend:10% of Purchases are paid for in the month of purchase35% of Purchases are paid after the month of purchase55%...
Budgeted income statement and supporting budgets for three months Bellaire Inc. gathered the following data for use in developing the budgets for the first quarter (January, February, March) of its fiscal year: a. Estimated sales at $125 per unit: January 25,000 units February 30,000 units March 45,000 units April 50,000 units b. Estimated finished goods inventories: January 1 2,000 units January 31 10% of next month’s sales February 28 10% of next month’s sales March 31 10% of next month’s...
Budgeted income statement and supporting budgets for three months Bellaire Inc. gathered the following data for use in developing the budgets for the first quarter (January, February, March) of its fiscal year: a. Estimated sales at $125 per unit: January 25,000 units February 30,000 units March 45,000 units April 50,000 units b. Estimated finished goods inventories: January 1 2,000 units January 31 10% of next month’s sales February 28 10% of next month’s sales March 31 10% of next month’s...
Bombs Away Video Games Corporation has forecasted the following
monthly sales:
January
$
110,000
July
$
55,000
February
103,000
August
55,000
March
35,000
September
65,000
April
35,000
October
95,000
May
30,000
November
115,000
June
45,000
December
133,000
Total annual sales = $876,000
Bombs Away Video Games sells the popular Strafe and Capture
video game. It sells for $5 per unit and costs $2 per unit to
produce. A level production policy is followed. Each month's
production is equal to annual...
Cash Budget The controller of Shoe Mart Inc. asks you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: January February March Sales $100,000 $122,000 $166,000 Manufacturing costs 42,000 52,000 60,000 Selling and administrative expenses 29,000 33,000 37,000 Capital expenditures _ _ 40,000 The company expects to sell about 10% of its merchandise for cash. Of sales on account, 65% are expected to be collected in full in the month...
Use this Excel Culminating Project Template (SEE
SCREENSHOT BELOW) to help you get started with your
budget
You are the president of Campus Sweaters, Inc. Campus Sweaters
manufacturers wool pullover v-neck sweaters of various sizes and
colors. You are preparing the budgets for the first quarter of 2016
(January, February, and March). You have the following historical
and projected sales in units:
Actual or Projected
Month
Units
Actual
November
9,000
Actual
December
8,000
Projected
January
11,000
Projected
February
10,000
Projected...