Class Model, Inc. Receivables% collectedwithin daysOption 1 0%30 0% 65%60 65% 35%90 35% Total:100%Must equal 100% Average days collected:70.5 Payables% paidwithin daysOption 1 85%30 100% Stock Sold$ 10,000
Option 2 100% 0% 0% Option 2 85%
RowSales/Manufacturing/Inventory Forecast 2 Apr-23May-23 3 Sales Forcast 4 Product 1 (Units)- - 5 Total Sales of Product 1($)- - 6 Total COGS of Product 1 ($)- - 7 8 Manufacturing Forecast 9 Product 1 (Units)2525 10 11 Inventory Forecast 12 Product 1 (Units)2550 13 Product 1 ($)$750$1,500 14 15 Backlog 16 Product 1 (Units)- - 17 18 Products Shipped 19 Product 1 (Units)- - 20 Product 1 ($)- - 21 22 Sales Price Per Unit of Product 1$120$120 23 COGS Per Unit of Product 1($30)($30) 24 Operating Expenses($4,000)($4,000) 25 Stock Sold$10,000in the first m
Jun-23Jul-23Aug-23Sep-23Oct-23Nov-23 100100125125100100 $12,000$12,000$15,000$15,000$12,000$12,000 ($3,000)($3,000)($3,750)($3,750)($3,000)($3,000) 75100100125125125 2525- - 2550 $750$750- - $750$1,500 - - $25$25- - 100100100125100100 $12,000$12,000$12,000$15,000$12,000$12,000 $120$120$120$120$120$120 ($30)($30)($30)($30)($30)($30) ($4,000)($4,000)($4,000)($4,000)($4,000)($4,000)
Expert's Answer
Chat with our Experts
Want to contact us directly? No Problem. We are always here for you
Your future, our responsibilty submit your task on time.
Order Now
Get Online
Assignment Help Services
