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

Manchester united soccer club case study project management - Digital Systems Design & Forensics ((300 or more words per question) APA format with in-text citation and Zero plagiarism) - There is a design methodology called rapid prototyping - Anyone offering Embroidered patches in Christchurch? - Cosi louis nowra quotes - The lincoln electric company case study solution - ESRD - Ph practice worksheet answers with work - Comp xm board query questions - Week 3 cyber crimes - Jekyll and hyde chapter 3 - Case study assignment - Hildegard von bingen was a famous german troubadour - Global marketing hollensen 6th edition - Alcohol dependence data questionnaire sadd - 2-3 page business paper - Nadwatul ulama lucknow history - Woodcock johnson iii tests of cognitive abilities reliability and validity - Umuc last day to drop - Carson and butcher abnormal psychology 13th edition pdf - What is intellectual traits - Statistical studies statistical investigations student activity sheet 1 - Essay - Wk3 DQ1 Discussion Question 1 – CLO 2 - Against school john taylor gatto thesis - The bearing from winston salem north carolina to danville - Engaging Students in the Social Studies Classroom - Trading stories by jhumpa lahiri - Discussion: Simulator Fidelity - Business - At tahiyyatu lillahi full - Hua xia chinese culture school - Technology - Which of the following statements regarding fixed costs is incorrect - Www youtube com watch v iyhcn0jf46u - In the service system design matrix - Dragon age inquisition ritual puzzle - Silver and gold have i none meaning - As nzs 3008.1 1 2009 free download - Hydrogen azide hn3 decomposes on heating by the following - Essay - Monash law students society - Tough Conversation (Human Resource) - Doing media research an introduction - Due in 2 days for assignment - Properties of colloidal gold - Written observation example - Simnet office 2016 integrated applications project 3 - The case study carefully and watching the videos Make sure to number your answers accordingly - Curtin second semester dates - Traffic light timer circuit - Data design a simple introduction to preparing and visualizing information - In plato's republic what service does glaukon do for socrates - Abercrombie and fitch recruitment process - Http evolve elsevier com keltner - Applied Business Analytics_Assessment4 - Political philosophy - Briere trauma symptom checklist - What organelle stores material within the cell - Diamond leaf willow tundra - St stithians past papers grade 11 - 2 what do your results indicate about cell cycle control - Current direction in a circuit - R Studio Lab 5 - 3. identify three structures which provide support and protection in a eukaryotic cell. - Stanley grove primary academy - Navisphere express default password - State diagram for online shopping system - Safety of genetically engineered foods persuasive speech - Sarkis nassif net worth - Key terms in strategic management - Deposit in transit adjusting entry - Team managment dis 3 - Week 5 assignment - Conditional sentences and wishes - Poisoned waters video summary - Mary louise pratt contact zone - Bus Cont Plan&Disas Recov Plan (ISOL-632-A04) - Phd In Information - Qtac eas school environment - Constitution scavenger hunt quizlet - Presentation essay - Where do sheldon and leonard live in pasadena - Roles of project manager - Centor bifold hinge adjustment - Annotated Bibliography - Khan academy factoring quadratics - Joint mission planning system - Macquarie university withdraw from units - Operating income return on investment definition - Nova making stuff stronger navy airlines worksheet answers - Plant cell flip book - Wickes half frame bath screen - Punchline algebra book b 16.6 answers - Morrisons swan valley northampton phone number - Zappos promo code november 2018 - Taranis x9d plus manual - Mean median mode song row row row your boat - Pte test centre near me - Born and bred someone to watch over me - Nor gate datasheet 7402