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 template excel

21/04/2021 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:

Finance Professor
Engineering Exam Guru
Top Academic Guru
Fatimah Syeda
George M.
Helping Engineer
Writer Writer Name Offer Chat
Finance Professor

ONLINE

Finance Professor

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

$49 Chat With Writer
Engineering Exam Guru

ONLINE

Engineering Exam Guru

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

$36 Chat With Writer
Top Academic Guru

ONLINE

Top Academic Guru

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

$46 Chat With Writer
Fatimah Syeda

ONLINE

Fatimah Syeda

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

$35 Chat With Writer
George M.

ONLINE

George M.

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

$21 Chat With Writer
Helping Engineer

ONLINE

Helping Engineer

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

$29 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

Artifact that embodies ethical values - HRM 522 - As i am sure you are aware - De lorenzo electrical machines - Express and implied authority - Advanced Financial Reporting Project on ERRORS - DUE Saturday October 31, 2020 @8pm ET - Newman projection to chair conformation - Ben and jerry's minter wonderland 2019 - The three phases of change are - What does atp pc stand for - Assignment - A hollow conducting sphere with an outer radius of - Chemical equilibrium and le chatelier's principle lab report answers - Case 18 ford motor company new strategies for international growth - Northwest institute of health sciences - TAE10 to TAE16 Up grade - The tell tale heart inference test answers - St josephine bakhita mississauga mass times - Role of sole proprietorship in the society. - Hot cross buns song trombone - Edi 997 implementation guide - Distinguish between discretionary fixed costs and committed fixed costs - Module 05 Lab 03 - Equilibrium Simulation - Papers - Eight theories of religion pdf free - Deing v tarola 1993 - Intern Paper CAL2 - Vitaly borker net worth - Rosenthal company manufactures bowling balls - How to find solubility from ksp - Exuberant spirit zip 3 letters - Prepare a multiple step income statement - What does the suffix cyte mean - Linguistic questions - Buffer statement in business communication examples - The parable of the sadhu - Plate tectonics and the origin of magma lab answers - Short run economic fluctuations definition - How does udp verify datagram integrity - The money market involves the buying and selling of - Mike sherm chop suey april 23 - The concept of “liberty of living” made economic security an essential part of american freedom. - Tuesday siesta short story - SCIENCE Discussion(NO PLAGIARISM, A++ WORK, QUALITY, ON TIME) - Eyes of kosmos quarry - Half adder in multisim - Gram staining experiment lab report - Phet magnet and compass - The smart balance wheel - Calculate the equivalent annual cash flow from each machine - Clothing boutique case study - Speech for vice captain - Hilti x gn 39 mx - 4 types of clouds worksheets - Hokie hokie hokie hi - Www abc net au science lcs swf heart swf - Pharmacology - Two years are better than four - Oribe gold lust dry shampoo ulta - A piston cylinder device contains 75 kg of nitrogen - Learning Strategies for Success - 2.16666 repeating as a fraction - Lesson 1 history and heroes witches and warriors - Andrew huxley building ucl - 2 tagama court doreen - Skeletal system worksheet answers - Converting a linear program to canonical form - Execution of wanda jean - Impact of Big Data on Businesses - Bdc ticket purchase - St patricks church castlederg - Rear window miss lonelyhearts quotes - 1/135 ivanhoe parade ivanhoe - Best gopro case 2017 - You are selling your 1996 mustang - Memory theme in 1984 - Leadership traits of martin luther king jr - What is design intent in architecture - How many ounces in a gallon of paint - Allstate bringing mayhem to the auto insurance advertising wars - Protocols of elders of zion pdf - Community addiction team glasgow - BUSN603 - Empty filter not allowed jet reports - Bransford and johnson 1972 summary - Genderd expectation - Standard rf values table - Op amp bandwidth formula - Esf kindergarten tung chung - Book income to taxable income reconciliation - Bend allowance k factor - What are the components of health - Separation costs capsim - Averil coxhead academic word list pdf - Do androids dream of electric sheep chapters - Berri apple juice price in sri lanka - 131 135 gore street fitzroy - Shprintze fiddler on the roof - Computer 3 - Brady's distinctive lighting austin tx