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

California History - 1 page - A survey was conducted at springdale - The real pompeii documentary - Frigid overcast day meaning - Picasso girl before a mirror meaning - Goldcel nominees v network - Disadvantages of standardized terminology in nursing - Kilkelly ireland peter jones - Expected commercial value excel calculator - Alternative courses of action example - A level media grade boundaries - Actron air controller am24 1 - Critical Thinking Essay: Organizational Culture - Executive Summary of ACO - 1.62 m in feet - Research methods for business students 5th edition - Certificate iv in professional writing and editing rmit - Affidavit of support and consent philippine embassy abu dhabi - Espresso disposition corporation 1 v santana - Our vanishing night - Assignment 3: Impact of Economics on Daily Living - Levy industries has the following items listed on its most recent trial balance: - Dr lavrik lenoir city tn - Ethical public speaking requires a dialogue between speakers and listeners - Curtate expectation of life example - Foil method with radicals - Ancient egypt research questions - Robert burns if a body meet a body - Alkaline and acidic food chart pdf - Camshaft position sensor wiring diagram - Ndis assistive technology price guide - Slimming world hair and beauty - NEED IN 15 HOURS or LESS - Baxley brothers has a dso of 23 days - Child protection awareness induction training - Ellos caminan a la biblioteca - Select a company they are interested in analyzing - 19177 elston way estero fl - Stats modeling the world chapter 11 answers - How does psychology affect your everyday life - Abacus bates edu ganderso biology resources writing - Halifax ultimate reward travel insurance - Statistics - Older brother in mandarin - I need this assignment done as followed as in the content APA style no plagisirism please make sure that everything is in details. - 12 volt 30 amp transformer - Grow a boyfriend kmart - Depth research on a web browser - Bondo body filler autozone - Conjunto califas put it on facebook lyrics - The dressmaker soundtrack list - In an engine a piston oscillates with simple harmonic - Audiofile engineering sample manager - 2 Paragraphs - Marketing Strategy and consumer behavior Paper 3 - Deliverable 2 - Kingston-Bryce Business Case - D-4 - Discussion - Unsw o week 2016 - A level business coursework - E toyota supplier portal - Supportive Psychotherapy Versus Interpersonal Psychotherapy - Sector Research Paper - International business communication - Jessie rees foundation gala - Residential valuation report sample - Help 2 - Trends in organizational behavior and how to adapt it in your organization - Python coding for bmi - Social theory the multicultural global and classic readings pdf - Experiment 2: following chromosomal dna movement through mitosis - Saudi arabian cultural mission - Burger king case analysis - Bloomberg wacc data - Philosophy essay - Absorption and variable costing problems and solutions - French alphabet song rap - Kenya obstetrical and gynaecological society scientific conference - Drugged high on alcohol worksheet answers - A scandal in bohemia comprehension questions - Executive summary of hotel industry - Does proactive work for teens - Campus map victoria university - Time and distance overcome - Topic 6 DQ1 &2 - Positive communication climate examples - Right boss wrong company case study - Www https dreams10 defence gov au - What is polarity test - Apply for deferred exam griffith - Venturi meter experiment readings - Verbs to write learning objectives - Iosr journal of dental and medical sciences iosr jdms index - Uts issues in corporate finance - 9780195087444 - Public service announcement flyer - A practical guide to special education advocate training - Leaders training course fort knox - Nail polish thinner priceline - Aa