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

Which of the following best describes e commerce - Math 20 3 alberta - Romeo and juliet paper assignment - I hate running case study answers - You are cordially invited to attend a dinner - Order 2315655: Target Corp. (Accounting) - Al ghazali deliverance from error summary and analysis - X Essay I - Austrian Players' Gateway to the Best Online Casino Experience - Kahoot make your own - Erin brockovich movie worksheet answers - Critical academic writing and multilingual students - Lab report equilibrium of forces - John radcliffe hospital ward map - 15week4 - What is the domain of a rational expression - Assignment 3: America as Superpower-Confrontation in a Nuclear Age (1947-Present) - Sonia sanchez homecoming poem pdf - Discussion - Isolation of caffeine from tea leaves lab report - Why does john proctor choose to hang - Cloud computing - Sweetness and power chapter 4 summary - Australia council arts leaders program - What is integrity interview question - Business - Lump sum building contract - Discussion Questions - Letter to school board from parent - Adaptive new entry involves offering a radical new product or highly innovative service. - I need you to do 7-14 - French conditional tense endings - Need 1200 - 1500 word paper on Mobile Marketing and recent developments (in the past 3 years) - Anti static bag post office - Aircrack ng org doku php id compatibility_drivers - Discussion Board - Murdoch deferred exam timetable - Uts open day 2015 - Gen 103 week 2 assignment - Discussion Topic - Sheffield city council job vacancies - Together at one altar road to emmaus - Plas madoc recycling centre - PHET Gas Law Trends - Schedule m 1 excel template - E numbers to avoid - How to turn on fetch tv - Badminton skills and techniques - HR attributions - Business process risk assessment - Transfer station moonee valley - 17/45 as a percentage - Identify two ways a project manager can manage upward relationships - Stop and shop scan it - Discussion - In one paragraph explain the difference between a regular research paper and a literary analysis paper? - Thomas book sales inc supplies textbooks - Xiaomi supply chain case study - Principles of management charles wl hill pdf - By saying all humans are “moral beings,” angelina grimké was in a way extending what concept? - What is chocolate rain about - Benedict anderson imagined communities citation - For anyone - Prodigal son play monologue - Aldinga recycling lacey drive - Module 8 Discussion - Jru tuition fee for accountancy - Literature assignments - How to find oxidation number of h2so4 - Chcleg001 work legally and ethically - Contemporary project management 2nd edition pdf - Individual Project - Aircraft v speed chart - Report on Business Processes and Systemsof LIDL UK - Scope of online banking project - Emc vplex cli guide - Theory - Mail phcn vic gov au - Apple supply chain management case study - How much time did johnny cash spend in prison - Disturbed body image related to - Case study on leadership styles pdf - Strict two phase locking - Below deck discussion hollywood casino columbus january 11 - Project. Please read. This is due tomorrow by 5 pm CST. - Is milk a solution or suspension - Ftttt urban dictionary - Kim williams kathy lette - Week 7 - Molecular mass of benzene - Traditional volume based product costing system - Brandy and maks on jimmy kimmel - Hozelock mixer tap connector screwfix - CV writing services Dubai - Www nilgosc org uk - Sarah manherz and ryan widmer - A soccer ball manufacturer wants to estimate the mean circumference - How to read a micrometer - Beneath the surface gary crew online book - University of the cumberlands phd