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

Sparta armchair by august grove - Answer a questions - What is more important and why, the preservation of civil liberties or the preservation of civil right. - Avaya cms report definitions - Weather north little rock ar hourly 72199 - As part of a major plant renovation project - Hsc business extended response - Tone colour in music - Using the above factor ratings, calculate the composite score for each location. - We are australian english studies - W3 prompt 2 - 1 mol 22.4 l - Angry birds ski or squeal 1 23 - Chronic confusion nursing care plan - Darden intranet my total rewards - 5 axioms of communication gamble and gamble - Exposition of psalm 119 - What distribution strategy does giant beanstalks use - MGT312T Week. 2 Apply Self-Assessment Reflection - Personality inventories are designed to assess several ________ at once - Mvr nt rego renewal - Bird v jones case summary - 70 486 exam questions pdf - How to find angle of banked curve - Midsouth chamber of commerce case study solutions - Calculate the freezing point of the solution - Kerbside collection moreton bay 2021 - H101 - Work done by a man in lifting a bucket - Naeyc streamlined classroom portfolio tool - A Personal Ethics Statement on being a personal trainer - Operations strategy nigel slack pdf - Thesis statement on the drafting of the us constitution - Hartzell propeller overhaul manual - Healthy and policy law discussion 4 - Xbox 360 clear cache - 2017 chemistry exam report - Ratio vertical and horizontal analysis checkpoint - Mq uni exam timetable 2021 - Sleep no more macbeth doth murdered sleep - Evolution thesis statement - Thermal energy harvesting power supply w ltc3108 and supercapacitor storage - E1-4 Main discussion min 250 word each. due 8/10 - With sharply detached notes - Escoger listen to each question and choose the most logical response. - What lie did captain beatty tell montag - Qas drug therapy protocols - Middleboro casebook case 1 - Derivative of x 2 16 - Week 6 Assignment: Drafting the Abstract (Weekly Written Assignment Worksheet) - Introduction to foundation engineering - ACC 111 D1 - Characteristics of mass music - Advance Taxation - 12 activities of living roper logan and tierney - What is informational text - Reva rubin maternal role attainment - How to construct a confidence interval in minitab - An elevator mass is to be designed - News research - All stone quarries castlemaine - Bill of rights assessment - Outdoor furniture factory west gosford - Lab Report - I Swot task - Assignment of 2nd sem operations management - Brighton maternity hospital buckingham road - Market mapping business studies - Methods for discussing ethical disagreements productively - Divine chocolate case study - Nancy drew the deadly device masons password - Rational expressions and functions unit test part 1 - Significant endeavor essay - Business and finance - What is the mass of 0.0250 mol of p2o5 - PC BUILD AND MANUAL PART 2 - In 2016, who did the United States transferred the stewardship of the Internet Assigned Numbers Authority (IANA) to? Discuss the role or the IANA and how this move might effect internet services and security. - Basic debate student edition - IB315 Discussion Post 2 - Powerpoint book report rubric - Birchstreet systems login hilton - Free cash flow stock valuation - Boud et al 1985 - Omron 61f-gp-n wiring diagram - John amos comenius early childhood education - Testout com answers - Kilacabar bull terriers uk - Cisco callmanager attendant console - Is hypoxi a gimmick - Cvp income statement - Nike cost of capital case solution - I dare do all that may become a man technique - Comprehensive problem 1 the accounting cycle part 1 - Oasis curtin edu au - A view from the bridge conflict essay - Gaia cs umass edu wireshark labs - Tu lo sai baritone - You are a crime analyst - Franklin equipment ltd case study answers - Oncology department dunedin hospital