Question

In: Accounting

1. Prepare a sales budget for January through May. The selling price per unit is $40.00....

1. Prepare a sales budget for January through May. The selling price per unit is $40.00.

December of the previous year-40,000

January-90,000

February-80,000

March-70,000

April-40,000

2. Prepare a purchases budget for January through March, and the first quarter in total. Assume that the company only sells one product that can be purchased at $15.00 per unit. The market for this product is very competitive and customers highly value service such as quality and on time delivery of the product. Also assume that currently it is company policy that ending inventory should equal 5% of next month’s projected sales.

3. Prepare a cash budget for January through March and for the first quarter in total. The company maintains a minimum cash balance of $50,000.00, and this was the balance in the cash account on January 1. Past experience shows that 30% of sales are collected in the month of the sale, and 70% in the month following the sale. Labor cost is $15 per unit. Other expenses include $37,000 per month for rent, $4,000 for advertising, and $6,000 per month for depreciation. All costs are paid in the current month except inventory purchases, which are paid in the month following purchase (i.e. January purchases are paid in February). On January 1st there was an accounts receivable balance of $60,000 and an outstanding accounts payable balance of $100,000. The company has an open line of credit with a bank and can borrow at an annual rate of 12%. For simplification assume that all loans are made at the beginning of the month when borrowing is needed and repayments are made at the end of a month when there is enough cash to make the payment. Also, interest is only paid at the time when a repayment is made. Additionally, all loans and repayments (not the interest portion) can only be made in increments of $1000 and the company would like to pay its debts, or a portion thereof, as soon as it has enough cash to do so.

I did questions 1 and 2, I need help with 3. Thanks!

Solutions

Expert Solution

Ans-3- Preparing a cash budget for January through March and for the first quarter in total:-

Particulars December January February March 1st Quarter
Sales

$1,600,000

(40,000units *$40 per unit)

$3,600,000

(90,000 units *$40 per unit )

$3,200,000

(80,000 units *$40 per unit )

$2,800,000

(70,000 units *$40 per unit)

$9,600,000
Cash Receipts:-
Opening Cash $50,000 $394,000 $2,618,000 $50,000
Cash from sales (30%)

$1,080,000

($3,600,000*30%)

$960,000

($3,200,000*30%)

$840,000

($2,800,000*30%)

$2,880,000
Collection from previous month credit sales (70%)

$1,120,000

($1,600,000*70%)

$2,520,000

($3,600,000*70%)

$2,240,000

($3,200,000*70%)

$5,880,000
Total cash receipts (A) $2,250,000 $3,874,000 $5,698,000 $8,810,000
Cash disbursements:-
Rent $37,000 $37,000 $37,000 $111,000
Advertising $4,000 $4,000 $4,000 $12,000
Inventory purchses $1,815,000 $1,215,000 $1,065,000 $4,095,000
Total disbursements (B) $1,856,000 $1,256,000 $1,106,000 $4,218,000
Surplus (deficit) of cash (A-B) $394,000 $2,618,000 $4,592,000 $4,592,000
Add: Borrowings $0 $0 $0 $0
Less: Repayment of loan $0 $0 $0 $0
Less: Interest on borrowings $0 $0 $0 $0
Cash balance at end $394,000 $2,618,000 $4,592,000 $4,592,000

Working Note:-

Preparing a purchase budget for january to march and for the first quarter:-

Particulars December January February March 1st Quarter
Sales units (A) 40,000 90,000 80,000 70,000 240,000
Add: Ending inventory (90% of the next month's projected sales)

81,000

(90,000*90%)

72,000

(80,000*90%)

63,000

(70,000*90%)

36,000

(40,000*90%)

36,000
Less: Beginning inventory 0 81,000 72,000 63,000 81,000
Raw material needed to purchase 121,000 81,000 71,000 43,000 195,000
Cost of raw material per unit $15 $15 $15 $15 $15
Purchase budget for Jan to March $1,815,000 $1,215,000 $1,065,000 $645,000

$2,925,000

Kindly give thumbsup if u like my answer please....Thanks!!!


Related Solutions

1. Prepare a sales budget for January through May. The selling price per unit is $40.00....
1. Prepare a sales budget for January through May. The selling price per unit is $40.00. December of the previous year 40,000 January 90,000 February 80,000 March 70,000 April 40,000 2. Prepare a purchases budget for January through March, and the first quarter in total. Assume that the company only sells one product that can be purchased at $15.00 per unit. The market for this product is very competitive and customers highly value service such as quality and on time...
1. Prepare a sales budget for January through May. The selling price per unit is $40.00....
1. Prepare a sales budget for January through May. The selling price per unit is $40.00. December of the previous year-40,000 January-90,000 February-80,000 March-70,000 April-40,000 2. Prepare a purchases budget for January through March, and the first quarter in total. Assume that the company only sells one product that can be purchased at $15.00 per unit. The market for this product is very competitive and customers highly value service such as quality and on time delivery of the product. Also...
Monthly Budget Data Selling price per Unit $79 per unit Raw Materials Cost $27 per unit...
Monthly Budget Data Selling price per Unit $79 per unit Raw Materials Cost $27 per unit Packaging Costs $15 per unit Electricity $4 per unit Waste and Other Costs $6 per unit Salary and Wages Costs $560,000 per month Fringe Benefits 50% of salaries Rent Costs $750,000 per month Insurance Costs $50,000 per month Depreciation Costs $370,000 per month Actual Data January February Production (Units) 245000 187000 Revenue $ 19,345,000.00 $ 14,888,000.00 Raw Materials $    6,545,000.00 $    4,996,000.00 Package Materials...
Selling price is $15 per unit Sales by month: April 25,000 units May 50,000 units June...
Selling price is $15 per unit Sales by month: April 25,000 units May 50,000 units June 40,000 units July 30,000 units August 20,000 units Cash Collections 60% collected in month of sale 40% collected in the month after sale Accounts receivable at the end of March is $25,000 and it will be collected in April Production Budget Ending inventory is 25% of next month’s budgeted sales On March 31st there were 5,000 units on hand Direct Materials Budget 5 pounds...
    Per Unit .       % of sales Selling price . $75 . 100% Variable Expenses ....
    Per Unit .       % of sales Selling price . $75 . 100% Variable Expenses . $45 . 60% Contribution Margin . $30 40% Fixed expenses are $75,000 per month and the company is selling 3,000 units per month. 2. Refer to the original data . Management is considering using higher quality components that would increase variable cost by $3 per unit. The manager believes that the higher quality product would increase sales by 15% per month. Should the higher...
CVP Analysis Data Unit sales     20,000 units Selling price per unit $60 per unit Variable...
CVP Analysis Data Unit sales     20,000 units Selling price per unit $60 per unit Variable expenses per unit $45 per unit Fixed expenses $240,000 Enter a formula into each of the cells marked with a ? below Review Problem: CVP Relationships Compute the CM ratio and variable expense ratio Selling price per unit ? per unit Variable expenses per unit ? per unit Contribution margin per unit ? per unit CM ratio ? Variable expense ratio ? Compute the...
The budgeted selling price per unit is $60. Budgeted unit sales for June, July, August, and...
The budgeted selling price per unit is $60. Budgeted unit sales for June, July, August, and September are 8,900, 20,000, 22,000, and 23,000 units, respectively. All sales are on credit. Forty percent of credit sales are collected in the month of the sale and 60% in the following month. The ending finished goods inventory equals 20% of the following month’s unit sales. The ending raw materials inventory equals 10% of the following month’s raw materials production needs. Each unit of...
Data 4 Unit sales 30,000 units 5 Selling price per unit $60 per unit 6 Variable...
Data 4 Unit sales 30,000 units 5 Selling price per unit $60 per unit 6 Variable expenses per unit $30 per unit 7 Fixed expenses $810,000 What is the break-even in dollar sales?        (b) What is the margin of safety percentage?        (c) What is the degree of operating leverage? (Round your answer to 2 decimal places.)        3. Using the degree of operating leverage and without changing anything in your worksheet, calculate the percentage change in net operating...
Sales per period 1,000 units Selling price $40 per unit Variable manufacturing cost $12 per unit...
Sales per period 1,000 units Selling price $40 per unit Variable manufacturing cost $12 per unit Selling expenses $5,100 plus 5% of selling price Administrative expenses $3,000 plus 20% of selling price note Note that some costs have variable components such as commissions on sales and shipping costs. The contribution margin ratio would be: A) 70%. B) 45%. C) 75%. D) 55%.
Assume the following (1) selling price per unit = $30.
Assume the following (1) selling price per unit = $30. (2) variable expense per unit = $18, and (3) total fixed expenses = $33,900. Given these three assumptions, the unit sales needed to break-even is: Multiple Choice 36,400 units. 5,325 units 35,325 units. 2,825 units Sales Variable expenses Contribution margin Fixed expenses Net operating income Amount $300,000 120,000 180,000 111,000 $ 69,000 Per Unit $ 40 16 $24 If the variable expenses increase by $1 per unit, the advertising expenditures...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT