Question

In: Accounting

A new company, is being established to manufacture and sell an electronic tracking device: the Trackit....

A new company, is being established to manufacture and sell an electronic tracking device: the Trackit. The owners are excited about the future profits that the business will generate. They have forecast that sales will grow to 2,600 Trackits per month within five months and will be at that level for the remainder of the first year. The owners will invest a total of $250,000 in cash on the first day of operations (that is the first day of July). They will also transfer non-current assets into the company. Extracts from the company’s business plan are shown below. Sales The forecast sales for the first five months are: Month July August September October November Trackits (units) 1,000 1,500 2,000 2,400 2,600 The selling price has been set at $140 per Trackit. Sales receipts Sales will be mainly through large retail outlets. The pattern for the receipt of payment is expected to be as follows: Time of payment Immediately One month later Two months later Three months later % of sales value 15 * 25 40 15 The balance represents anticipated bad debts. * A 4% discount will be given for immediate payment Production The budget production volumes in units are: July August September October 1,450 1,650 2,120 2,460 4 Variable production cost The budgeted variable production cost is $90 per unit, comprising: $ Direct materials 60 Direct labour 10 Variable production overheads 20 Total variable cost 90 Direct materials: Payment for purchases will be made in the month following receipt of materials. There will be no opening inventory of materials in July. It will be company policy to hold inventory at the end of each month equal to 20% of the following month’s production requirements. Direct labour will be paid in the month in which the production occurs. Variable production overheads: 65% will be paid in the month in which production occurs and the remainder will be paid one month later. Fixed overhead costs Fixed overheads are estimated at $840,000 per annum and are expected to be incurred in equal amounts each month. 60% of the fixed overhead costs will be paid in the month in which they are incurred and 15% in the following month. The balance represents depreciation of noncurrent assets. Required: a) Prepare a cash receipts budget schedule for each of the first three months (July – September), including the total receipts per month. b) Prepare a material purchases budget schedule for each of the first three months (July – September), including the total purchases per month. c) Prepare a cash budget for the month of July. Include the owners’ cash contributions

Solutions

Expert Solution

ANSWER A : CASH RECEIPT BUDGET SCHEDULE

july august september october november

Forecast sales of trakits(A)

1000 1500 2000 2400 2600

selling price per unit (B)

140 140 140 140 140

net sales(A*B) C

140000 210000 280000 336000 364000

CASH RECEIPTS

immediately 15%(4% net) {C*15%*(100-4)%}

20160 30240 40320 48384 52416

one month after 25% (NET SALES *25%)

35000 52500 70000 84000

two month after 40% (NET SALES *40%)

56000 84000 112000

three month after 15% (NET SALES *15%)

21000 31500

TOTAL CASH RECEIPTS

161300 241880 322460 386924 419156

ANSWER 2: MATERIAL PURCHASE BUDGET SCHEDULE  

July Aug Sept Oct
Budgeted production unit 1450 1650 2120 2460
direct material per unit 1 1 1 1
budgeted direct material in production (D) 1450 1650 1650 1650
Material used (D*60) $ 87,000.00 $ 99,000.00 $ 127,200.00 $ 147,600.00
Add: Ending Inventory (MATERIAL USED *20%) $ 19,800.00 $ 25,440.00 $ 29,520.00
Less: Beginning Inventory $ 19,800.00 $ 25,440.00
Total Purchases $ 106,800.00 $ 104,640.00 $ 131,280.00
Cash Payment $ 106,800.00 $ 104,640.00

ANSWER C ; CASH BUDGET FOR MONTH OF JULY

July
Beginning Cash Balance (GIVEN) $ 250,000.00
Add: Budgeted Cash Receipts: (FROM CASH BUDGET) $ 20,160.00
Total Cash Available for Use (E) $ 270,160.00
Less: Cash Disbursements
Material $ -
Labour (1450 x $10) $ 14,500.00
Variable overheads (1450 x 20) $ 18,850.00
Fixed overheads ($840,000/12) $ 42,000.00
Total Disbursements (F) $ 75,350.00
Cash Surplus/(Deficit) (E-F) $ 194,810.00
Budgeted Ending Cash Balance $ 194,810.00

Related Solutions

A new company is being established to manufacture and sell an electronic tracking device: the Trackit....
A new company is being established to manufacture and sell an electronic tracking device: the Trackit. The owners are excited about the future profits that the business will generate. They have forecast that sales will grow to 2,600 Trackits per month within five months and will be at that level for the remainder of the first year. The owners will invest a total of $250,000 in cash on the first day of operations (that is the first day of July)....
Question 3 - Week 6 (11 marks) A new company, is being established to manufacture and...
Question 3 - Week 6 A new company, is being established to manufacture and sell an electronic tracking device: the Trackit. The owners are excited about the future profits that the business will generate. They have forecast that sales will grow to 2,600 Trackits per month within five months and will be at that level for the remainder of the first year. The owners will invest a total of $250,000 in cash on the first day of operations (that is...
Question 3 - Week 6 (11 marks) A new company, is being established to manufacture and...
Question 3 - Week 6 A new company, is being established to manufacture and sell an electronic tracking device: the Trackit. The owners are excited about the future profits that the business will generate. They have forecast that sales will grow to 2,600 Trackits per month within five months and will be at that level for the remainder of the first year. The owners will invest a total of $250,000 in cash on the first day of operations (that is...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 14%. After careful study, Oakmont estimated the following costs and revenues for the new product:      Cost of equipment needed $ 140,000   Working capital needed $ 62,000   Overhaul of the equipment in two years $ 9,000   Salvage value of the equipment in four years $ 13,000   Annual revenues and costs:   Sales revenues $ 270,000   Variable expenses $ 130,000   Fixed...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 18%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 160,000 Working capital needed $ 66,000 Overhaul of the equipment in year two $ 11,000 Salvage value of the equipment in four years $ 15,000 Annual revenues and costs: Sales revenues $ 310,000 Variable expenses $ 150,000 Fixed out-of-pocket...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 18%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 160,000 Working capital needed $ 66,000 Overhaul of the equipment in year two $ 11,000 Salvage value of the equipment in four years $ 15,000 Annual revenues and costs: Sales revenues $ 310,000 Variable expenses $ 150,000 Fixed out-of-pocket...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 18%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 265,000 Working capital needed $ 88,000 Overhaul of the equipment in year two $ 8,000 Salvage value of the equipment in four years $ 14,000 Annual revenues and costs: Sales revenues $ 440,000 Variable expenses $ 215,000 Fixed out-of-pocket...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 15%. After careful study, Oakmont estimated the following costs and revenues for the new product:   Cost of equipment needed $ 145,000   Working capital needed $ 63,000   Overhaul of the equipment in two years $ 9,500   Salvage value of the equipment in four years $ 13,500   Annual revenues and costs:   Sales revenues $ 280,000   Variable expenses $ 135,000   Fixed out-of-pocket...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 17%. After careful study, Oakmont estimated the following costs and revenues for the new product:      Cost of equipment needed $ 190,000   Working capital needed $ 69,000   Overhaul of the equipment in two years $ 6,000   Salvage value of the equipment in four years $ 16,500   Annual revenues and costs:   Sales revenues $ 340,000   Variable expenses $ 165,000   Fixed...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 17%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 165,000 Working capital needed $ 67,000 Overhaul of the equipment in year two $ 10,000 Salvage value of the equipment in four years $ 13,000 Annual revenues and costs: Sales revenues $ 320,000 Variable expenses $ 155,000 Fixed out-of-pocket...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT