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

Minimum cash balance in cash budget

23/11/2021 Client: muhammad11 Deadline: 2 Day

The Treasurer Of Unisyms Company Has Accumulated The Following Budget Information For The First Two Months Of The Coming Year: March April Sales. $450,000 $520,000 Manufacturing Costs 290,000 350,000 Selling And Administrative Expenses

I already have the question completed to my best ability, but am just looking for someone to double check it.

Here's the question again in case it didn't go through on the little bar above, and my answer is posted below:

The treasurer of Unisyms Company has accumulated the following budget information for the first two months of the coming 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 expected to be 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 expected to be 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 probable monthly selling and administrative expenses. Insurance is paid in February and a $40,000 installment on income taxes is expected to be paid in April. Of the remainder of the selling and administrative expenses, one-half are expected to be paid in the month in which they are incurred and the balance in the following month. Capital additions of $250,000 are expected to be 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 composed of 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 $20,000.

Prepare a monthly cash budget for March and April.

----------------------------------------------------------------------------------------

Unisyms Company Unisyms Company
Schedule of Collections from Sales Cash Budget
For Two Months Ending April 30 For Two Months Ending April 30
March April March April
Cash Sales: $157,500 $182,000 Estimated Cash receipts from:
Cash Sales $157,500 $182,000
Sales on Account: Collections of accounts receivable $285,000 $328,900
Collection from month prior sales $51,000 $58,500 Total cash receipts $442,500 $510,900
Collection from current month's sales $234,000 $270,400 Estimated cash payments for:
Total Sales on Account $285,000 $328,900 Manufacturing costs $174,500 $305,000
Selling and administrative expenses $37,000 $37,500
Capital additions $250,000
Unisyms Company Note Payable
Schedule of Payments for Manufacturing Costs Dividends
For Two Months Ending April 30 Income taxes $40,000
March April Total cash payments $461,500 $382,500
Payments of prior month's manufacturing costs $102,000 $217,500 Cash increase (decrease) ($19,000) $128,400
Payments of current month's manufacturing costs $72,500 $87,500 Cash balance at beginning of month $45,000 $26,000
Total Payments $174,500 $305,000 Cash balance at end of month $26,000 $154,400
Minimum cash balance $20,000 $20,000
Excess (deficiency) $6,000 $134,400
Unisyms Company
Schedule of Payments for Selling & Admin Expenses
For Two Months Ending April 30
March April
Payments of prior month's manufacturing costs $19,500 $17,500
Payments of current month's manufacturing costs $17,500 $20,000
Total Payments $37,000 $37,500


March April
Sales: $450,000 $520,000
Manufacturing Costs: $290,000 $350,000
Selling & Admin Expenses: $41,400 $46,400
Capital Additions: $250,000
Total Sales on Account: $292,500 $338,000

March 1 Current Assets:
Cash: $45,000
Accounts Receivable: $51,000
March 1 Current Liabililities:
Accounts Payable: $121,500
Materials Purchased: $102,000
Operating Expenses: $19,500

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:

Writing Factory
Academic Mentor
Financial Analyst
Homework Tutor
Smart Homework Helper
Best Coursework Help
Writer Writer Name Offer Chat
Writing Factory

ONLINE

Writing Factory

Being a Ph.D. in the Business field, I have been doing academic writing for the past 7 years and have a good command over writing research papers, essay, dissertations and all kinds of academic writing and proofreading.

$39 Chat With Writer
Academic Mentor

ONLINE

Academic Mentor

I will provide you with the well organized and well research papers from different primary and secondary sources will write the content that will support your points.

$17 Chat With Writer
Financial Analyst

ONLINE

Financial Analyst

Being a Ph.D. in the Business field, I have been doing academic writing for the past 7 years and have a good command over writing research papers, essay, dissertations and all kinds of academic writing and proofreading.

$38 Chat With Writer
Homework Tutor

ONLINE

Homework Tutor

I have written research reports, assignments, thesis, research proposals, and dissertations for different level students and on different subjects.

$22 Chat With Writer
Smart Homework Helper

ONLINE

Smart Homework Helper

I have done dissertations, thesis, reports related to these topics, and I cover all the CHAPTERS accordingly and provide proper updates on the project.

$46 Chat With Writer
Best Coursework Help

ONLINE

Best Coursework Help

I can assist you in plagiarism free writing as I have already done several related projects of writing. I have a master qualification with 5 years’ experience in; Essay Writing, Case Study Writing, Report Writing.

$49 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

Trial 1 meiotic division without crossing over pipe cleaners diagram - Paper 300 words, with references and in text citations and needed plagiarism report - Quantitative data collection/analysis - Owasp php cheat sheet - Teaching pediatrics to nursing students - Rooster and butch laser tag company - Synthesize 3 elite arid lancers - Coles garden city booragoon - Blood test north middlesex - Gung ho book discussion questions - Claudine trillo jason webb split - Cultural relativism and universal human rights by carolyn fluehr lobban - Air hole bunsen burner - What does negotiation mean when discussing network protocols - Rational approach to organizational change - Evidence of seafloor spreading - Nike information system case study - Is hank hill autistic - Spartan mc limited edition - Skimming and scanning ppt - The retinas of predatory birds such as hawks - Gordon wood the radicalism of the american revolution pdf - How to calculate ideal cycle time - How to write a private investigation report - 7 functions of management ppt - Dr sam jolayemi psychiatrist - John brown hero or villain - Describe Marcia’s categories of identity achievement - Barbara flynn is in charge of maintaining - Bus 377 assignment - List of oxidising and reducing agents - Facebook bought instagram in 2012 for an estimated - Determine the average normal stress developed in rod ab - When was matilda written - Amp flexible super abn - Ge load center catalog - My saint leo university - Alexey ivanov and vasiliy gorshkov - Need forum post written tonight - Advantages of human alterations to biomes - MILITARY DEATHS - The manager of weiser is given a bonus - Electrical room temperature requirements - French Revolution have on terrorism - How to reset kguard dvr to factory default - Nhs london leadership academy - A doll's house quotes - Week 5 Discussion - Gibson garnish crossword clue - Does table salt melt ice faster - Create summary tables that address relevant factors related to COVID-19(Must need knowledge on visualizing tools like Tableau or R datasets) - Biology - Enter the november 1 balances in the ledger accounts - Essay - Black wattle bay high school - A physical property is - 3 to 8 decoder ic 74138 - What is a mechanical advantage - Week 11 Discussion - Aloo bade karare lyrics in english - Statistics - Ebay competitive environment - Dymac appliances uses the periodic inventory system - The acronym radar stands for business ethics - Baltimore city ticket amnesty 2017 - Mobilization for youth (moby) was based on what theory? - How to make a parachute out of a grocery bag - Socw 6361 WK 11 discussion 2: Becoming a Lifelong Advocate - Havant gov uk garden waste - Exchange message tracking eventid - M & l manufacturing case - Research Project - Examples of informative language function - Lse general course acceptance rate - Trane cvhe performance data - Aka ms helpmc - Amc responsible service of alcohol answers - Don t know much about history cover - Solving higher order differential equations - Gibson pickup wiring diagram - Statistical approach to normality - Financing in Healthcare - Average bounced check fees range from - Calculating ksp from molar solubility - Organizational culture survey tool for ebp - Richie kavanagh everybody wants my fanny - 99 luftballons lyrics german - Choosing a mixed methods design - Calculus 2 - Nvidia quadro k2200 hdmi - Organizational strategy - Richard taylor restoring pride pdf - Outline, Informative Technical Speech, Reference page, and Presentation on The affects of wearing High Heels. - How is a half drop of titrant dispensed - Extraction of oil of cloves by steam distillation - Case Study - Southworth company uses a job order costing system - Multicultural project planning - Food chain reading comprehension pdf - Business continuity plan