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

Master budget managerial accounting

23/04/2021 Client: muhammad11 Deadline: 2 Day

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:

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:

Ideas & Innovations
Quick N Quality
Financial Hub
Essay & Assignment Help
Fatimah Syeda
Top Essay Tutor
Writer Writer Name Offer Chat
Ideas & Innovations

ONLINE

Ideas & Innovations

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

$39 Chat With Writer
Quick N Quality

ONLINE

Quick N Quality

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

$32 Chat With Writer
Financial Hub

ONLINE

Financial Hub

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

$21 Chat With Writer
Essay & Assignment Help

ONLINE

Essay & Assignment Help

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

$19 Chat With Writer
Fatimah Syeda

ONLINE

Fatimah Syeda

I have read your project details. I can do this within your deadline.

$39 Chat With Writer
Top Essay Tutor

ONLINE

Top Essay Tutor

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

$30 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

How can these obligations impact individual and group rights - Cigweld transtig 200 ac/dc - Literature review - Http www script o rama com oldindex shtml - Agree to time frames for carrying out workplace instructions - Marketing Principles and Practices 2 - Introduction to data mining 2nd edition pdf - Smith and noble roman shade installation instructions - Bargaining power of suppliers tesla - Disadvantages of free market economy - Forum: Week 2 Discussion - Certificate iv in frontline management - Lipid solubility of membranes lab - Performance appraisal standards for hospitals - Education business plan template - ASSIGNMENTENTHICS-3 - MBA work 1 - Álvaro y yo / servir / los entremeses - Cultural object is understood in a broad manner as an object, space that ‘communicates’ cultural or symbolic values and can entail an advertisement, a garment, an exhibition, an Instagramm account, or a retail space. - Priceline automatic blood pressure monitor review - 7 rarere road hauraki - Dry shampoo at dollar general - Which of the following is an external recruitment source - Solid edge revision manager - How to export spss to word - Marketing plan for automobile industry - Family Information Night Presentation and Communication Plan - 9x 2 4y 2 36 graph - What is the context of me talk pretty one day - Coronado communications case study - Phet simulation circuit construction kit - Culturally encapsulated counselors would be most likely to - Sales personal development plan - Descriptive writing about snow - Report writing on cultural event in college - Country manager simulation toothpaste - Cardiff university law school - Lln unit of competency - Ww raga - Thin fin apt d206 486 - Lab 4 projectile motion answers - Lumo energy my account - Siemens vibration monitoring system - How to write a good visual analysis - 4.3 5 rolling dice codehs - Marketing real people real choices pdf - Bend it like beckham discussion questions - Fighting brand strategy examples - Othello tragic hero essay - Hr - Poppin hoez lip gloss website - 48 ounces is how many pounds - The ultimate source of an organization's culture is ________. - In 12 hours - The cfo of the company believes that an appropriate annual interest rate - Electrical submersible pump ppt - What it means to say phoenix arizona summary - Power bank target market - Eastman dental hospital orthodontics - Management information systems the manager's view pdf - Strategic management dess lumpkin eisner 7th edition pdf - Pulse candy business - Module b: critical study of literature - Will boart longyear survive - Innovative entrepreneurs walker and ford - Mindtools emotional intelligence - Greatergood berkeley edu quizzes take quiz forgiveness - Solar storms linda hogan sparknotes - Create a local database entry for chap authentication - Mary fisher a whisper of aids - Ethical decision making paper - 737 800 takeoff speed - Athlean x ultimate arms free - Download the file below - Interview questions for forensic auditor - Andrew chinn these hands - Health and safety safety signs and signals regulations 1996 - Four lawn sprinkler heads are fed by a - Http www comcare gov au careers - Hid omnikey 5427 ck configuration - How can nurses influence quality improvement activities - Gpss world student version free download - Rhetorical Analysis - See if i care answers - Secure compartmented information facility - Nursing Concepts of teaching & learning W2 discussion - Crossover distortion op amp - Faceting machine for sale qld - 11/20 in simplest form - Electromagnetic experiments science fair - What does rtn mean in penn foster - Use template to build a Strategic Marketing Plan Part B - Ike initiator : vpn policy for ike id not found - Vedas vs quran vs bible - OT- Dis 5 - Branch circuit wiring diagram - Grtep webcom - Refresh pure water woolworths - Ethical and legal implications of prescribing drugs for nurse practitioners - Borachio much ado about nothing