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

Discussion 3 Team Management - Organizational culture and values powerpoint presentation - Homework Assignment #7 - X 3 3x 2 9x 1 - Is ghacem a private company - Letter from birmingham jail analyzing the text - Pulp vitality test ppt - Zeitoun part 2 summary - De la salle institute napa - Theory of chronic sorrow in nursing - Evaluate your style with The pelle pelle jackets! - David wynn miller in court - Tunapuna piarco regional corporation councillors - Science and Engineering Practices and Science Process Skills Presentation - Behavioral and social-cognitive approaches to forming habits - Is there a magnetic field outside a solenoid - Current market conditions competitive analysis paper - Trevor needs a new bicycle tire - Sure success magic 13th edition release date - Presented below is information related to ivan calderon corp - As/nzs 4815 free download - Electricity transfer application form - Is liz claiborne a devil worshipper - Philosophy of religion pojman pdf - Costco supply chain case study - Faust part 1 and 2 - Gigantes island day tour package 2018 - 2 dollar movie theater in bartlett - Article summarizing - Story of the hour pdf - Ib language and literature guide - Need 4 pages on Disaster recovery and business continuity plan - Who flies to japan to meet orangutan in person - Royal gwent hospital wards - Describe the process of generating accounting information - Guardianship and trusteeship alberta forms - 2007 hsc general maths - Prochrono digital chronograph review - Business Plan - Advantages of conceptual framework in research - Business Ethics (Needed In 10 hours!!!!) #95488553Business - Name and explain two types of prewriting weegy - Mozart build a winch - Pb mg no3 2 - Using the financial statements for the snider corporation - Ethnocentrism should be encouraged in international marketing - Animal farm student workbook answer key - Alkaline foods list pdf - 700 Wk 1 DQ 2# - Grace to you sermon - Teaching strategies gold online - History - Word - New work - Complete the equations for the following equilibria - Engineering - Skyward family access edmonds - Strength and weekness of (six) articles why they may or may not provide sufficient evidence for my/your practice change - Emag2 for google earth - Cos 2 75 sin 2 75 - My programming lab answers c++ chapter 3 - Manningham council bin replacement - Belt driven centrifugal fan - A0 size in mm - Nachi robot programming manual - Gas inlet bunsen burner - Goal seeking analysis in dss - ECON Question - Caister recycling paint amnesty - Dc circuit physics lab report - Hawthorne yellow complementary colors - ET WK1 - Arvind sharma leo burnett - Beijing latitude and longitude - Beaconsfield upper primary school - Cleethorpes imperial flying club - Maya angelou uncle willie poem - Actron air flashing run - Speed of sunlight from the sun to earth - Emotional intelligence 2.0 chapter summary - Management class (Assignment 2.3) (2-3 pages + Citations) - 4 types of innovation invention extension duplication synthesis - Elearning link http pfa stjohn org au - Should college athletes be paid speech - Nvr aqtf assessor requirements - Discussion - Hard news story structure - Phd social policy lse - PR detail outline - Multitasking thesis statement - Founding brothers the collaborators - Mariana nos que iba a venir pronto. - Alpha bravo delta alphabet - Service process matrix operations management - Capsim analysis report - The pedestrian figurative language - The iep process spd 200 - Analysis of poverty and crime. - O2 lewis dot structure - Oracle database vault datasheet