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 project managerial accounting

07/04/2021 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$) April May June Accounts receivable Beginning balance April sales May sales June sales Total Cash Collections Accounts Receivable as of June 30 Annin Flagmakers Production Budget April May June Budgeted sales Add: Desired ending inventory Total needs Less: Beginning inventory Required Production Annin Flagmakers Direct Materials Budget (US$) 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

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:

Top Academic Tutor
Assignments Hut
Financial Assignments
Academic Mentor
Coursework Helper
Essay & Assignment Help
Writer Writer Name Offer Chat
Top Academic Tutor

ONLINE

Top Academic Tutor

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

$27 Chat With Writer
Assignments Hut

ONLINE

Assignments Hut

I will cover all the points which you have mentioned in your project details.

$46 Chat With Writer
Financial Assignments

ONLINE

Financial Assignments

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

$24 Chat With Writer
Academic Mentor

ONLINE

Academic Mentor

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

$41 Chat With Writer
Coursework Helper

ONLINE

Coursework Helper

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

$24 Chat With Writer
Essay & Assignment Help

ONLINE

Essay & Assignment Help

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

$36 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

Https www psychometricinstitute com au free aptitude tests asp - Human communication degree ucf - Wizard of oz story summary - 6 4 parallel lines and proportional parts worksheet answers - Carlisle folk and blues club - Planning implementing and evaluating health promotion programs 7th edition - Swot analysis ez pleeze - Uea past exam papers - Ati medication template example - Moon star arms company peshawar city - Coffee countable or uncountable - Anth journal - Business combination valuation reserve account - Dan Lowe argues that we should take a certain attitude to what he calls "biological explanations of social inequalities". - Red bull integrated marketing - Axminster medical group westchester - 16 slice ct scanner comparison - Multicultural health ritter pdf - Laws and Ethics - Kim Woods only - Nike information system case study - Qnt 561 week 1 practice quiz - The article " brother, Can you spare a cell?" - Camhs crisis team oxford - Canine association of australia - I need 7 to 8 pages of literature review with double space - Philosophy101 - Where does chemical digestion start - Freshwater algae identification and use as bioindicators - Help with entrance test - Agrifarm utto mp specifications - New farm clinic psychiatrists - ART 10000 Question - Recommender systems an introduction - Medical teams international volunteer - Royal caribbean jewelry guarantee - Happy cruise lines er diagram - An ideal otto cycle has a compression - Excel wbs formula - Benchmark - Project Proposal - Fish cheeks summary - Audit and assurance 1st edition pdf - 5.9 8 explore network communications - Which of the following describes an outbound telesales agent - How to structure a podcast script - In a parallel circuit the voltage is across all branches - Handling inmate or offender manipulations and setting boundaries - Calculate gdp as the value added in production pizzania - Application control policy vs software restriction - Sac that stores urine - Wii - Cockwells duchy 27 price - Advantages of b tree - Skills and techniques for human service professionals - Is a hypothesis an educated guess - Why I want to be a Nurse - Ideal logic service mode - Compare online and traditional transactions in terms of richness - Perl printf to variable - Weaknesses of chick fil a - Infection disease - Gledhill torrent re solar - Public Policy Essay - Frank and lillian gilbreth contribution to management pdf - As 3958.1 free download - Unit cost formula tutor2u - IA week3 DB - Regression analysis - Ribston hall term dates - Substitute for nichrome wire - Tna in hrm - Ikea the japanese misadventure and successful re entry - Montclair state university diversity - 1534 jacques cartier 1984 coin value - Stoneygate children's centre preston - Drawing electron dot diagrams - Vibration class, in mechanical engineering field - Leven swimming pool refurbishment - Which of the following would best represent direct project costs - Challenger tafe short courses - Jolene tells her counselor that she is depressed - Pseudo families in women's prisons - I feel strongly about essay - Healthcare Informatics and Technology - Advanced Ergonomics - Hooke's law graph gcse - City of monroe continuous problem solutions - Crime scene sketching and digital photography exercise 3 answers - What are hoovers in gattaca - Prospective analysis financial statements - Jb hi-fi mobile byo plan $65 12 month - Lafs.1.rf.3.3 - U9 - IWCAS1 - Assignment #022 - Alert program engine levels - Lemon law san diego - How to make a magazine cover on microsoft word - Personality psychology 5th edition larson pdf - Module 7 Project Deliverables: Kanban & Audit