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

Evolutionary Ecology Question - What restaurants does pepsi own - Japanese segregation in san francisco answer key - What is a habitat - Crisis Intervention - Essay about Franklin and Douglass - Chemical reactions of copper lab answers - Sqa higher psychology assignment examples - Essay - You are designing a delivery ramp for crates containing - ERM Management - Zener diode operating region - Black tapioca pearls woolworths - Acct 220 final exam - Penn foster building relationships exam answers - Informative speech on dreams powerpoint - Journal 1 - ME-4 - Arthur andersen enron case study - Performance and productivity standards in housekeeping - Imperial camel corps badge for sale - A researcher conducts an independent measures two factor study - How to write an eei - Chemical equilibrium le chatelier's principle lab answers - Xi gua shi ping - Post code new zealand - Discussion questions the handmaid's tale - Refrigeration air conditioning mechanic apprentice wages - Bbc viking quest game - Unit 2 Part 1 - Calculation of soil texture by hydrometer method - Sentinel event case study - Why did the zoot suit riots happen - 나는 믿네 사도 신경 - How is pleasantville a dystopia - Brilliant Topic Ideas for An Essay - Thomas aquinas 5 proof of god's existence - Volume of 2cm cube - How to make a pill bug habitat - Best leopard gecko breeders - Year 8 science summary sheets - Sum of the parts valuation damodaran - Easy 4 - MIS - DIscussion 14 - Denver international airport case study pdf - Foul smelling urine icd 10 - Fte calculation based on volume excel - Read Greene & Lidinsky’s writing on Habits of Mind, - The color off water - Assigning oxidation numbers worksheet - Biology ia ideas human physiology - Chemistry - Difference between rfc and rfc d account - Captain scott south pole expedition timeline - Altrom chemicals - Expert grill turkey fryer timer bypass - VBA program - The american cancer society provides education on - Important quotes from the crucible - True 700 soft system treadmill - Alan j dabbiere net worth - Guy fawkes homework help - Seafood workers in the industrial revolution - Natty cat litter stockists - Asset disposal form template - Christianity - world view - Our origins discovering physical anthropology fourth edition pdf - Mar 6336-Weekly Application Post - Week 1 - Vnu business publications bv - Chingford metal finishers slough - Com 200 week 4 assignment - Animal farm important events - Project air safety plan - Table 2: part 3 - photosynthesis data - Discussion board - Words ending with ust - Nonpf core competencies for nurse practitioners - Access Control - Devils diciples mc rivals - Ethica and Legal Aspects of Nursing Practice DQ # 9 week 5 - Supply chain - Collingwood english language school craigieburn - Bmi woodlands hospital address - Uci continental team salary - Observing chemical reactions lab report - Chapter 8 i just want to be yours anita baker - Video - Simon company income statement - Cwv gospel essentials essay - Week 1 Discussion - Jaslok hospital room charges - The casino bus case study - Sample self introduction speech outline - Gucci target market 2019 - Eve to her daughters literary devices - Is shylock a villain or a victim essay - What affects the reliability of an experiment - Interpersonal communication project hsco 508 - Body ritual among the nacirema answers - Certificate of title victoria australia