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

NRS-440-VN0502 Trends and Issues - Art Analysis Paper - Formal Analysis - Help is needed... - Nutrition case study assignment - Se habla espanol tanya barrientos essay - Engl 102 test 2 answers - Ben and jerry's case study analysis - Coming of age ideas - Diffusion of potassium permanganate in hot and cold water experiment - Lyco dominator wool press manual - Blue tongue lizard victoria - Two eigenvalues of a 3x3 matrix - Manufacturing marvels cost to produce - Lady james hall irlam - Intro stats - Udel chemical engineering curriculum - Short answer - Energy expenditure and fatigue - Norm violation paper examples - Enron ethics or culture matters more than codes - Essential elements of instruction - Theory, Research, and Practice - Laplace equation in polar form - Radio 4tab listen online - Statistics for Business - Research healthcare issues that have been identified in your local community. - Fuse cross reference littelfuse - Socw 6456 - What is the soft layer of the mantle - Series and parallel circuits interactive activities - Which nutrient contains the most calories per gram - Paper: research question and hypothesis - Naeyc code of ethics scenarios - EDU651 Assignment 1 week 5 social networking a letter of request - Big Data Analytics - REsearch Paper - Business Policy - Capsim presentation - Please let me know if you can help with this assignment - George lakoff don't think of an elephant - Scania fault codes pdf - A learner who is use first for sequence will likely say something like - Section 249a corporations act - Nursing diagnosis for shock - Advantages and disadvantages of steganography - Sho me led lights - It doesn t matter by nicholas g carr summary - Maximum gradient for a driveway - Chipped demonic key stone - Module 5 Assignment - Discussion Response(MK) - Ccjs 100 - 2 live crew greatest hits zip - Bus 475 week 3 individual assignment - Current issues and enduring questions 12th edition - Freak the mighty loretta - Blessed margaret mary alacoque eveline - Tampa microwave satellite simulator - Mng newmarketholidays co uk - Grey college south africa - Consumer behaviour case study questions - Hkdse practice paper english - America's most overrated product the bachelor's degree summary - Baking soda and iodine chemical or physical - Plural of gomme in french - Premier medical egress forms - St helens hospital phlebotomy department - Mlt study guide pdf - Outline persuasive essay - Inner beacon moreton bay - The official phreaker's manual - Absorption reflection and refraction - Solve the equation 4x 2 12x 7 - Drawing lab equipment worksheet - Why is dibenzalacetone yellow - Tricine sds page protocol - For anyone - The ones who walk away from omelas discussion questions - What command embeds a new spreadsheet - The orphan boy and the elk dog summary - The centerpiece of the marketing environment analysis framework is - Special power of attorney to sell property in the philippines - Nursing pharmacology case study examples - Fhwa sa 97 070 - Business research management - A current affair season 5 episode 219 - 3 to 8 decoder ic 74138 - An annotated bibliography is defined as penn foster - Excel work needed - Research journal of english language and literature rjelal - Http www phschool com science biology_place labbench lab5 intro html - ANA - Hertfordshire county council training courses - Unilever lifebuoy case study solution - Global assessment of functioning - Erp entity relationship diagram - Research paper - College athletes should not be paid speech outline - Article Summary - University of oslo physiotherapy - City and guilds functional skills 3748 - Bcg matrix for marriott hotel - Buy taylor swift concert tickets