Question

In: Accounting

The treasurer of Calico Dreams Company has accumulated the following budget information for the first two...

The treasurer of Calico Dreams Company has accumulated the following budget information for the first two months of the coming fiscal year:

March

April

Sales.

$450,000

$520,000

Manufacturing costs

290,000

350,000

Selling and administrative expenses

41,400

46,400

Capital additions

250,000

The company expects to sell about 35% of its merchandise for cash. Of sales on account, 80% are collected in full in the month of the sale, and the remainder in the month following the sale. One-fourth of the manufacturing costs are paid in the month in which they are incurred, and the other three-fourths in the following month. Depreciation, insurance, and property taxes represent $6,400 of the monthly selling and administrative expenses. Insurance is paid in February, and property taxes are paid yearly in September. A $40,000 installment on income taxes is to be paid in April. Of the remainder of the selling and administrative expenses, one-half are to be paid in the month in which they are incurred and the balance in the following month. Capital additions of $250,000 are paid in March.

Current assets as of March 1 are composed of cash of $45,000 and accounts receivable of $51,000. Current liabilities as of March 1 are accounts payable of $121,500 ($102,000 for materials purchases and $19,500 for operating expenses). Management desires to maintain a minimum cash balance of $25,000.

Questions: (please enter answers in the correct order)

a. What are the total collections of accounts receivables for March?

b. What are the total cash receipts for April?

c. What are the total manufacturing costs for March?

d. What is the cash balance at the end of April?

e. April excess/deficiency at the end of the month?

Solutions

Expert Solution



Related Solutions

The treasurer of Calico Dreams Company has accumulated the following budget information for the first two...
The treasurer of Calico Dreams Company has accumulated the following budget information for the first two months of the coming fiscal year: March April Sales $450,000 $520,000 Manufacturing costs 290,000 350,000 Selling and administrative expenses 41,400 46,400 Capital additions 250,000 - The company expects to sell about 35% of its merchandise for cash. Of sales on account, 80% are collected in full in the month of the sale and the remainder in the month following the sale. One-fourth of the...
The treasurer of Calico Dreams Company has accumulated the following budget information for the first two...
The treasurer of Calico Dreams Company has accumulated the following budget information for the first two months of the coming fiscal year: March April Sales $450,000 $520,000 Manufacturing costs   290,000    350,000 Selling and administrative expenses     41,400     46,400 Capital additions   250,000    - The company expects to sell about 35% of its merchandise for cash. Of sales on account, 80% are collected in full in the month of the sale, and the remainder in the month following the sale. One-fourth of the...
Sosa Company has provided the following budget information for the first quarter of 2016 Total sales...
Sosa Company has provided the following budget information for the first quarter of 2016 Total sales $297,500 Budgeted purchases of direct materials 39,450 Budgeted direct labor cost 38,880 Budgeted manufacturing overhead costs: Variable manufacturing overhead 3,645 Depreciation 600 Insurance and property taxes 9,120 Budgeted selling and administrative expenses: Salaries expense 5,000 Rent expense 3,000 Insurance expense 1,200 Depreciation expense 100 Supplies expense 2,975 Additional data related to the first quarter of 2016 for Sosa Company: a. Capital expenditures include $36,000...
“Diamond Company” is preparing a budget for the first quarter of year 2020. The following information...
“Diamond Company” is preparing a budget for the first quarter of year 2020. The following information is available: Total expected sales for last two months of 2019 and four months of 2020 are (in 000’s LE) November December January February March April Sales 200 200 160 160 180 180 All sales are on credit and collections from sales are 60% in the month of sales, 30% in the next month, and 10% in the following month. Cost of goods sold...
“Diamond Company” is preparing a budget for the first quarter of year 2020. The following information...
“Diamond Company” is preparing a budget for the first quarter of year 2020. The following information is available: Total expected sales for last two months of 2019 and four months of 2020 are (in 000’s LE) November December January February March April Sales 200 200 160 160 180 150 All sales are on credit and collections from sales are 60% in the month of sales, 30% in the next month, and 10% in the following month. Cost of goods sold...
Fultz Company has accumulated the following budget data for the year 2017. 1. Sales: 31,190 units,...
Fultz Company has accumulated the following budget data for the year 2017. 1. Sales: 31,190 units, unit selling price $90. 2. Cost of one unit of finished goods: direct materials 1 pound at $5 per pound, direct labor 3 hours at $12 per hour, and manufacturing overhead $6 per direct labor hour. 3. Inventories (raw materials only): beginning, 10,180 pounds; ending, 15,410 pounds. 4. Selling and administrative expenses: $170,000; interest expense: $30,000. 5. Income taxes: 30% of income before income...
Question 24 Fultz Company has accumulated the following budget data for the year 2017. 1. Sales:...
Question 24 Fultz Company has accumulated the following budget data for the year 2017. 1. Sales: 31,230 units, unit selling price $85. 2. Cost of one unit of finished goods: direct materials 1 pound at $5 per pound, direct labor 3 hours at $12 per hour, and manufacturing overhead $8 per direct labor hour. 3. Inventories (raw materials only): beginning, 10,130 pounds; ending, 15,380 pounds. 4. Selling and administrative expenses: $170,000; interest expense: $30,000. 5. Income taxes: 30% of income...
Exercise 22-13 a-b (Video) Crane Company has accumulated the following budget data for the year 2020....
Exercise 22-13 a-b (Video) Crane Company has accumulated the following budget data for the year 2020. 1. Sales: 31,190 units, unit selling price $90. 2. Cost of one unit of finished goods: direct materials 1 pound at $5 per pound, direct labor 3 hours at $12 per hour, and manufacturing overhead $6 per direct labor hour. 3. Inventories (raw materials only): beginning, 10,180 pounds; ending, 15,410 pounds. 4. Selling and administrative expenses: $170,000; interest expense: $30,000. 5. Income taxes: 30%...
The Frost Company has accumulated the following information relevant to its 2018 earnings per share. 1....
The Frost Company has accumulated the following information relevant to its 2018 earnings per share. 1. Net income for 2018, $150,000. 2. Bonds payable: On January 1, 2018, the company had issued 10%, $200,000 bonds. Each $1,000 bond is currently convertible into 20 shares of ordinary share. To date, no bonds have been converted. 3. Bonds payable: On January 31, 2018, the company had issued $540,000 of 5.8% bonds. Each $1,000 bond is currently convertible into 11 shares of ordinary...
You are estimating the beta of the stock of Calico,Inc. using historical return information. The following...
You are estimating the beta of the stock of Calico,Inc. using historical return information. The following information is available: Historical return %: Year Calico,Inc. Viprot, inc. LCK Index ( Market proxy) 2009 28 24 18 2008 18 -20 15 2007 15 18 22 2006 13 15 19 2005 -6 -8 -12 2004 24 15 36 2003 -20 -18 -28 2002 -8 -6 -13 Using the historical return data and simple linear regression ( may use calculator, showing calculator entries or...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT