Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Accounting excel project

08/04/2021 Client: muhammad11 Deadline: 2 Day

I’m working on a Accounting exercise and need support.

need help to complete an excel project

cells should have formulas

please take a look at the attached excel file for instructions and requirement

Requirements: 1) Using the data input provided, prepare AF’s master budgets in Excel. Do not hard-code numbers into the spreadsh except in the financing section of the cash budget. 2) Conduct a sensitivity analysis by decreasing sales 2%, and 5% for April through August. New sales levels are prov below. Adjust the financing and cash needs at these new sales levels. Your spreadsheet should have new tabs with th levels changed. Decreased by 2% 5% 2.450 2.375 5.880 5.700 2.940 2.850 2.450 2.375 1.960 1.900 Budgeted sales April (units) May (units) June (units) July (units) August (units) Expected 2.500 6.000 3.000 2.500 2.000 3) Watch the Annin Flagmaking video. www.youtube.com/watch?v=GPC1ZMOeAr8 Excel. Do not hard-code numbers into the spreadsheet, or April through August. New sales levels are provided ls. Your spreadsheet should have new tabs with the sales ?v=GPC1ZMOeAr8 Input Data (all currency in US$) Budgeted Sales April (units) May (units) June (units) July (units) August (units) Selling Price/Unit Expected 2.500 6.000 3.000 2.500 2.000 $120,00 Cash Collection Pattern Month of sale Following month Uncollectible 40% 55% 5% Cash Payments for Materials Month of purchase Following month 40% 60% Production Requirements Raw material per unit (lb.) Raw material cost per lb. Direct labor hours per unit Direct labor rate per hour Variable MOHD per direct labor hour Fixed MOHD per month Depreciation in fixed MOHD 5 $7,00 0,5 $40,00 $10,00 $57.950 $20.000 Selling & Administrative (S&A) Costs Variable S&A cost per unit sold Fixed S&A cost per month Depreciation in fixed S&A cost $1,25 $63.000 $10.000 Other Cash Outflows Cash dividends paid each month Equipment purchases May Equipment purchases June $15.000 $47.820 $154.600 Desired Ending Inventory Finished goods Raw materials Cash 20% 40% $30.000 Beginning Account Balances as of March 31 Cash Accounts receivable $37.745 $132.000 Finished goods inventory Finished goods cost per unit Finished goods inventory (units) Raw materials inventory Raw materials (lb.) Accounts payable Land Buildings and equipment Accumulated depreciation Common stock Retained earnings $30.750 $75,00 410 $32.200 4.600 $55.000 $520.000 $1.800.000 ($750.000) $500.000 $1.247.695 Cost of Goods Sold (FIFO) Beginning finished goods inventory Add: Cost of goods manufactured Good available for sale Less: Ending finished goods inventory Cost of Good Sold Sell Budgeted sales in units Variable S&A per unit Total variable S&A Total fixed S&A Total S&A expense Less: Depreciation Cash Disbursements for S&A Beginning Cash Balance Add: Receipts Cash collections Total Cash Available Less disbursements Direct materials Direct labor Manufacturing overhead Selling and administrative Dividends Equipment purchases Total Disbursements Excess (deficiency) of cash available Financing Borrowing Repayments Interest Total Financing Ending Cash Balance Net sales Less: Cost of goods sold Gross margin Less: S&A expenses Net operating income Less: Interest expense Net income Computation of Net Sales Sales Less uncollectible amounts Net Sales Current assets Cash Accounts receivable Raw materials inventory Finished goods inventory Plant and equipment Land Buildings and equipment Accumulated depreciation Total Assets Liabilities Accounts payable Stockholder's equity Common stock Retained earnings Yellow-use only cell references Blue-may type numbers here Annin Flagmakers Sales Budget (US$) April May June Budgeted sales (units) Selling price per unit Total Sales Annin Flagmakers Schedule of Expected Cash Collections (US$) April May June Accounts receivable Beginning balance April sales May sales June sales Total Cash Collections Accounts Receivable as of June 30 Annin Flagmakers Production Budget April May June Budgeted sales Add: Desired ending inventory Total needs Less: Beginning inventory Required Production Annin Flagmakers Direct Materials Budget (US$) April May Required production in units Raw materials per unit (lbs.) Production needs (lbs.) Add: Desired ending inventory Total needs Less: Beginning inventory Raw materials to be purchased Cost of raw materials Total Cost of Raw Materials June Annin Flagmakers Schedule of Expected Cash Disbursements for Material (US$) April May June Accounts payable Beginning balance April purchases May purchases June purchases Total Cash Disbursements for Materials Accounts Payable as of June 30 Annin Flagmakers Direct Labor Budget (US$) April May June Units to be produced Direct labor hours per unit Total direct labor hours needed Direct labor cost per hour Total Direct Labor Cost Budgeted direct labor hours Variable MOHD rate Total variable MOHD Fixed MOHD expense Total MOHD expense Less: Depreciation Cash Disbursements for MOHD MOHD rate Absorption cost per unit Direct materials Direct labor Manufacturing overhead Unit Product Cost Annin Flagmakers Manufacturing Overhead Budget (US$) April

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Math Specialist
Top Essay Tutor
Accounting Homework Help
Assignment Helper
Helping Engineer
High Quality Assignments
Writer Writer Name Offer Chat
Math Specialist

ONLINE

Math Specialist

You can award me any time as I am ready to start your project curiously. Waiting for your positive response. Thank you!

$36 Chat With Writer
Top Essay Tutor

ONLINE

Top Essay Tutor

I have read and understood all your initial requirements, and I am very professional in this task.

$19 Chat With Writer
Accounting Homework Help

ONLINE

Accounting Homework Help

Hello, I an ranked top 10 freelancers in academic and contents writing. I can write and updated your personal statement with great quality and free of plagiarism

$39 Chat With Writer
Assignment Helper

ONLINE

Assignment Helper

I am known as Unrivaled Quality, Written to Standard, providing Plagiarism-free woork, and Always on Time

$18 Chat With Writer
Helping Engineer

ONLINE

Helping Engineer

I have read and understood all your initial requirements, and I am very professional in this task.

$31 Chat With Writer
High Quality Assignments

ONLINE

High Quality Assignments

Give me a chance, i will do this with my best efforts

$48 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

Two pulleys one with radius inches - Oxidation of isoborneol to camphor lab report - How to develop theoretical framework - What does trini salgado mean in spanish - Commonwealth bank eftpos receipt rolls - Chapter 8 i just want to be yours anita baker - Mr palermo spectroscopy lab answers - Reading Assignment - Missing number in sequence - Health Financial Management - Conduire conjugation present tense - Mental status exam social work - Biology discussion due in 18 hours - NS-14 -D - Year 8 food technology - Course name: Info tech import in Strat Plan - Briar rose sleeping beauty analysis - Pestle analysis retail industry australia - The knares gp surgery - Clark rubber chair tips - 28 balmoral road leura - Workhorses on erie canal mastering physics - Sikhism cosmogony origin of the universe - Maebyeong bottles are a part of which nation cultural past? - International diploma in language teaching management - Consultation process in the workplace - Discussion Board - 1 Discussion - Problem set - Assignement - Assignment(Operations management in supply chain - Number the stars genre - Military arsenal systems case study - The last dance 10th edition free pdf - Are whales vertebrates or invertebrates - Agilent 7890a parts list - Information technology for managers reynolds pdf - Lonsdale shores land for sale - Assignment 2.2: Follow the Leader Part I: Planning - Hallahan funeral home history - Vicks on shower wall - Burn marlon brando full movie - DISCUSSION - Building a bakery math project - Discussion 5 - What word does the adjective clause modify - As1170 1 table 3.1 - Questions to ask during musculoskeletal assessment shadow health - Paul klee around the fish - Dr mark weller kilcoy - Practical Connection Assignment - Two englishmen who popularized the essay - SOCW6111 - Application of artificial intelligence in robotics ppt - Super simple songs numbers to 20 - Case study - The salesperson's task of identifying potential customers is known as - Dorothy Orem theory - Current density of copper wire - Greek latin roots list - How to create structure in bex query designer - NURS FPX and Crucial Assisted on Your Nursing Education Path - Re trusts of the abbott fund - Fanuc m 710ic maintenance manual - 3 bit alu design - Discussion-14 - Leadership in Nursing - Jig and fixture ppt - Papa please get the moon for me slideshare - Service management & MARKETING - Reebok nfl replica jerseys a case for postponement solution - Introduction to Operation System (430) - My brother sam is dead questions - Big data 5v pdf - Limitations of mckinsey 7s model - Hampshire blue badge scheme - Industry life cycle template - Best interest case practice model - Supplier power tends to be low when - Business studies 2013 hsc answers - Toyota marketing strategy 2017 - My aged care referal - Axiaecampus - MBA - Main - Dis 5 - W6 BUS - WEEK II PART1 - St charles gairdner hospital perth - Internal conflict in the story of an hour - How does psychology affect your everyday life - Rogers products uses a periodic inventory system - How are project classifications used in capital budgeting - Trevor nelson slow jams continuous mix - Write up on guest lecture - Research03 - Assignment - Hydrated copper ii sulfate formula - Kaplan university omaha campus - Dna fingerprinting lesson plan - Cu dubh translation - Concrete mix ratio for pond - Australian gas networks limited - Scott road medical centre