Pedro's Pizza makes frozen pizza dough. The company just finished its first year of operation (12...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Pedro's Pizza makes frozen pizza dough. The company just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet Sales (15,000 units) CGS $ 300,000 180.000 $ 120,000 Gross Profit $30,000 30,000 6.000 $54.000 Sales Commissions Salaries Depreciation expense Net Income Cash $5,000 5,000 9,000 Inventory - Finished Goods 3,000 60,000 ( 6.000) $76.000 AP $3,000 7,000 AR Credit Line Inventory-Raw Mat Common Stock 12,000 Retained Earn 54,000 Equipment Acc Depreciation Total Assets Total L & Eq SZ6.000 VCP wants to prepare a cash budget for the first 3 months of the next year. Use the following estimates: The quantity sold is projected to increase 4% for the ycar. Price will increase 5%. Sales are spread evenly throughout the year. CGS should be calculated on a FIFO basis. 25% of sales is collected in the month of sale; the remainder is collected the next month. Inventory: o Last ycar's Finished Goods and Cost of Goods Sold had a constant cost per unit. o. All raw materials is purchased on credit ($1.50 per lb) and is the same price as last year. Each product requires 2.5 lbs). o Ending inventory for both should be 40% of next month's activity (activity is constant). o Beginning and ending WIP is zero 20% of purchases are paid in the month of purchase, 80% in the following. All other expenses are paid with cash. Direct Labor is 0.2 hours per product at $30 per hour. Variable Overhead is $2.25 per product. Fixed Overhead is zero. The credit line is used for cash shortfalls. Excess cash will pay down this line. Interest is 1% per month of last month's balance. Projections are to buy $6000 of new equipment at the end of January. Equipment is depreciated straight-line to zero salvage over 5 years. All of this is used in administration. Sales commission rate will remain the same. Salaries will increase by 4%. VCP wants to maintain a minimum cash balance of at least $5,000. Excess to repay credit line. AT a. Sales A/R Collections (10 points) Jan Feb Mar New Price Sales (units) Sales ($s) AR Beg Bal Sales (Ss) Collections AR End Balance b. Finished Goods/Production (Patties) (10 points) Jan Feb Mar Beginning Unit Cost Beg Inv (units) Sales (units) Req ending Bal (units) Production (units) Actual Ending Finished goods Balance (units) c. DM/RM (Beef) Inventory/Purchases (10 points) Jan Feb Mar Beginning Raw materials (units) Needed for Production (units) Minimum Required Inventory (units) Purchases (units) Purchases ($) Actual Ending Inventory Balance (units) Ending Balance (S) d. Capital Purchases (10 points) Jan Feb Mar Capital Purchases Equip Balance Depreciation Acc. Depreciation c. Cost of Goods Manufactured (10 points) Jan Feb Mar DM used (units) DM used (Ss) DL VOH FOH Total Cost per unit f. Cost of Goods Sold/Ending Finished Goods (FIFO) (10 points) Mar Jan Feb Beg FG (units) Cost per unit, BEG FG Quantity produced (units) Cost per produced unit Quantity of Units sold Cost of Goods Sold Units in Ending FG Cost of Ending FG g. AP/Cash Payments (10 points) Jan Feb Mar AP Beg Bal Purchases (Ss) AP Payments AP End Balance h. Cash Budget/Interest/Credit line (10 points) Jan Feb Mar Cash Beg Bal Collections AP Payments Other Cash Payments: Cash subtotal i. Credit Line/Borrowing/Repay (10 points) Credit Line Beginning balance Borrowing/(Repayment) of credit line Credit Line Ending balance Cash ending balance Pedro's Pizza makes frozen pizza dough. The company just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet Sales (15,000 units) CGS $ 300,000 180.000 $ 120,000 Gross Profit $30,000 30,000 6.000 $54.000 Sales Commissions Salaries Depreciation expense Net Income Cash $5,000 5,000 9,000 Inventory - Finished Goods 3,000 60,000 ( 6.000) $76.000 AP $3,000 7,000 AR Credit Line Inventory-Raw Mat Common Stock 12,000 Retained Earn 54,000 Equipment Acc Depreciation Total Assets Total L & Eq SZ6.000 VCP wants to prepare a cash budget for the first 3 months of the next year. Use the following estimates: The quantity sold is projected to increase 4% for the ycar. Price will increase 5%. Sales are spread evenly throughout the year. CGS should be calculated on a FIFO basis. 25% of sales is collected in the month of sale; the remainder is collected the next month. Inventory: o Last ycar's Finished Goods and Cost of Goods Sold had a constant cost per unit. o. All raw materials is purchased on credit ($1.50 per lb) and is the same price as last year. Each product requires 2.5 lbs). o Ending inventory for both should be 40% of next month's activity (activity is constant). o Beginning and ending WIP is zero 20% of purchases are paid in the month of purchase, 80% in the following. All other expenses are paid with cash. Direct Labor is 0.2 hours per product at $30 per hour. Variable Overhead is $2.25 per product. Fixed Overhead is zero. The credit line is used for cash shortfalls. Excess cash will pay down this line. Interest is 1% per month of last month's balance. Projections are to buy $6000 of new equipment at the end of January. Equipment is depreciated straight-line to zero salvage over 5 years. All of this is used in administration. Sales commission rate will remain the same. Salaries will increase by 4%. VCP wants to maintain a minimum cash balance of at least $5,000. Excess to repay credit line. AT a. Sales A/R Collections (10 points) Jan Feb Mar New Price Sales (units) Sales ($s) AR Beg Bal Sales (Ss) Collections AR End Balance b. Finished Goods/Production (Patties) (10 points) Jan Feb Mar Beginning Unit Cost Beg Inv (units) Sales (units) Req ending Bal (units) Production (units) Actual Ending Finished goods Balance (units) c. DM/RM (Beef) Inventory/Purchases (10 points) Jan Feb Mar Beginning Raw materials (units) Needed for Production (units) Minimum Required Inventory (units) Purchases (units) Purchases ($) Actual Ending Inventory Balance (units) Ending Balance (S) d. Capital Purchases (10 points) Jan Feb Mar Capital Purchases Equip Balance Depreciation Acc. Depreciation c. Cost of Goods Manufactured (10 points) Jan Feb Mar DM used (units) DM used (Ss) DL VOH FOH Total Cost per unit f. Cost of Goods Sold/Ending Finished Goods (FIFO) (10 points) Mar Jan Feb Beg FG (units) Cost per unit, BEG FG Quantity produced (units) Cost per produced unit Quantity of Units sold Cost of Goods Sold Units in Ending FG Cost of Ending FG g. AP/Cash Payments (10 points) Jan Feb Mar AP Beg Bal Purchases (Ss) AP Payments AP End Balance h. Cash Budget/Interest/Credit line (10 points) Jan Feb Mar Cash Beg Bal Collections AP Payments Other Cash Payments: Cash subtotal i. Credit Line/Borrowing/Repay (10 points) Credit Line Beginning balance Borrowing/(Repayment) of credit line Credit Line Ending balance Cash ending balance Pedro's Pizza makes frozen pizza dough. The company just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet Sales (15,000 units) CGS $ 300,000 180.000 $ 120,000 Gross Profit $30,000 30,000 6.000 $54.000 Sales Commissions Salaries Depreciation expense Net Income Cash $5,000 5,000 9,000 Inventory - Finished Goods 3,000 60,000 ( 6.000) $76.000 AP $3,000 7,000 AR Credit Line Inventory-Raw Mat Common Stock 12,000 Retained Earn 54,000 Equipment Acc Depreciation Total Assets Total L & Eq SZ6.000 VCP wants to prepare a cash budget for the first 3 months of the next year. Use the following estimates: The quantity sold is projected to increase 4% for the ycar. Price will increase 5%. Sales are spread evenly throughout the year. CGS should be calculated on a FIFO basis. 25% of sales is collected in the month of sale; the remainder is collected the next month. Inventory: o Last ycar's Finished Goods and Cost of Goods Sold had a constant cost per unit. o. All raw materials is purchased on credit ($1.50 per lb) and is the same price as last year. Each product requires 2.5 lbs). o Ending inventory for both should be 40% of next month's activity (activity is constant). o Beginning and ending WIP is zero 20% of purchases are paid in the month of purchase, 80% in the following. All other expenses are paid with cash. Direct Labor is 0.2 hours per product at $30 per hour. Variable Overhead is $2.25 per product. Fixed Overhead is zero. The credit line is used for cash shortfalls. Excess cash will pay down this line. Interest is 1% per month of last month's balance. Projections are to buy $6000 of new equipment at the end of January. Equipment is depreciated straight-line to zero salvage over 5 years. All of this is used in administration. Sales commission rate will remain the same. Salaries will increase by 4%. VCP wants to maintain a minimum cash balance of at least $5,000. Excess to repay credit line. AT a. Sales A/R Collections (10 points) Jan Feb Mar New Price Sales (units) Sales ($s) AR Beg Bal Sales (Ss) Collections AR End Balance b. Finished Goods/Production (Patties) (10 points) Jan Feb Mar Beginning Unit Cost Beg Inv (units) Sales (units) Req ending Bal (units) Production (units) Actual Ending Finished goods Balance (units) c. DM/RM (Beef) Inventory/Purchases (10 points) Jan Feb Mar Beginning Raw materials (units) Needed for Production (units) Minimum Required Inventory (units) Purchases (units) Purchases ($) Actual Ending Inventory Balance (units) Ending Balance (S) d. Capital Purchases (10 points) Jan Feb Mar Capital Purchases Equip Balance Depreciation Acc. Depreciation c. Cost of Goods Manufactured (10 points) Jan Feb Mar DM used (units) DM used (Ss) DL VOH FOH Total Cost per unit f. Cost of Goods Sold/Ending Finished Goods (FIFO) (10 points) Mar Jan Feb Beg FG (units) Cost per unit, BEG FG Quantity produced (units) Cost per produced unit Quantity of Units sold Cost of Goods Sold Units in Ending FG Cost of Ending FG g. AP/Cash Payments (10 points) Jan Feb Mar AP Beg Bal Purchases (Ss) AP Payments AP End Balance h. Cash Budget/Interest/Credit line (10 points) Jan Feb Mar Cash Beg Bal Collections AP Payments Other Cash Payments: Cash subtotal i. Credit Line/Borrowing/Repay (10 points) Credit Line Beginning balance Borrowing/(Repayment) of credit line Credit Line Ending balance Cash ending balance Pedro's Pizza makes frozen pizza dough. The company just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet Sales (15,000 units) CGS $ 300,000 180.000 $ 120,000 Gross Profit $30,000 30,000 6.000 $54.000 Sales Commissions Salaries Depreciation expense Net Income Cash $5,000 5,000 9,000 Inventory - Finished Goods 3,000 60,000 ( 6.000) $76.000 AP $3,000 7,000 AR Credit Line Inventory-Raw Mat Common Stock 12,000 Retained Earn 54,000 Equipment Acc Depreciation Total Assets Total L & Eq SZ6.000 VCP wants to prepare a cash budget for the first 3 months of the next year. Use the following estimates: The quantity sold is projected to increase 4% for the ycar. Price will increase 5%. Sales are spread evenly throughout the year. CGS should be calculated on a FIFO basis. 25% of sales is collected in the month of sale; the remainder is collected the next month. Inventory: o Last ycar's Finished Goods and Cost of Goods Sold had a constant cost per unit. o. All raw materials is purchased on credit ($1.50 per lb) and is the same price as last year. Each product requires 2.5 lbs). o Ending inventory for both should be 40% of next month's activity (activity is constant). o Beginning and ending WIP is zero 20% of purchases are paid in the month of purchase, 80% in the following. All other expenses are paid with cash. Direct Labor is 0.2 hours per product at $30 per hour. Variable Overhead is $2.25 per product. Fixed Overhead is zero. The credit line is used for cash shortfalls. Excess cash will pay down this line. Interest is 1% per month of last month's balance. Projections are to buy $6000 of new equipment at the end of January. Equipment is depreciated straight-line to zero salvage over 5 years. All of this is used in administration. Sales commission rate will remain the same. Salaries will increase by 4%. VCP wants to maintain a minimum cash balance of at least $5,000. Excess to repay credit line. AT a. Sales A/R Collections (10 points) Jan Feb Mar New Price Sales (units) Sales ($s) AR Beg Bal Sales (Ss) Collections AR End Balance b. Finished Goods/Production (Patties) (10 points) Jan Feb Mar Beginning Unit Cost Beg Inv (units) Sales (units) Req ending Bal (units) Production (units) Actual Ending Finished goods Balance (units) c. DM/RM (Beef) Inventory/Purchases (10 points) Jan Feb Mar Beginning Raw materials (units) Needed for Production (units) Minimum Required Inventory (units) Purchases (units) Purchases ($) Actual Ending Inventory Balance (units) Ending Balance (S) d. Capital Purchases (10 points) Jan Feb Mar Capital Purchases Equip Balance Depreciation Acc. Depreciation c. Cost of Goods Manufactured (10 points) Jan Feb Mar DM used (units) DM used (Ss) DL VOH FOH Total Cost per unit f. Cost of Goods Sold/Ending Finished Goods (FIFO) (10 points) Mar Jan Feb Beg FG (units) Cost per unit, BEG FG Quantity produced (units) Cost per produced unit Quantity of Units sold Cost of Goods Sold Units in Ending FG Cost of Ending FG g. AP/Cash Payments (10 points) Jan Feb Mar AP Beg Bal Purchases (Ss) AP Payments AP End Balance h. Cash Budget/Interest/Credit line (10 points) Jan Feb Mar Cash Beg Bal Collections AP Payments Other Cash Payments: Cash subtotal i. Credit Line/Borrowing/Repay (10 points) Credit Line Beginning balance Borrowing/(Repayment) of credit line Credit Line Ending balance Cash ending balance Pedro's Pizza makes frozen pizza dough. The company just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet Sales (15,000 units) CGS $ 300,000 180.000 $ 120,000 Gross Profit $30,000 30,000 6.000 $54.000 Sales Commissions Salaries Depreciation expense Net Income Cash $5,000 5,000 9,000 Inventory - Finished Goods 3,000 60,000 ( 6.000) $76.000 AP $3,000 7,000 AR Credit Line Inventory-Raw Mat Common Stock 12,000 Retained Earn 54,000 Equipment Acc Depreciation Total Assets Total L & Eq SZ6.000 VCP wants to prepare a cash budget for the first 3 months of the next year. Use the following estimates: The quantity sold is projected to increase 4% for the ycar. Price will increase 5%. Sales are spread evenly throughout the year. CGS should be calculated on a FIFO basis. 25% of sales is collected in the month of sale; the remainder is collected the next month. Inventory: o Last ycar's Finished Goods and Cost of Goods Sold had a constant cost per unit. o. All raw materials is purchased on credit ($1.50 per lb) and is the same price as last year. Each product requires 2.5 lbs). o Ending inventory for both should be 40% of next month's activity (activity is constant). o Beginning and ending WIP is zero 20% of purchases are paid in the month of purchase, 80% in the following. All other expenses are paid with cash. Direct Labor is 0.2 hours per product at $30 per hour. Variable Overhead is $2.25 per product. Fixed Overhead is zero. The credit line is used for cash shortfalls. Excess cash will pay down this line. Interest is 1% per month of last month's balance. Projections are to buy $6000 of new equipment at the end of January. Equipment is depreciated straight-line to zero salvage over 5 years. All of this is used in administration. Sales commission rate will remain the same. Salaries will increase by 4%. VCP wants to maintain a minimum cash balance of at least $5,000. Excess to repay credit line. AT a. Sales A/R Collections (10 points) Jan Feb Mar New Price Sales (units) Sales ($s) AR Beg Bal Sales (Ss) Collections AR End Balance b. Finished Goods/Production (Patties) (10 points) Jan Feb Mar Beginning Unit Cost Beg Inv (units) Sales (units) Req ending Bal (units) Production (units) Actual Ending Finished goods Balance (units) c. DM/RM (Beef) Inventory/Purchases (10 points) Jan Feb Mar Beginning Raw materials (units) Needed for Production (units) Minimum Required Inventory (units) Purchases (units) Purchases ($) Actual Ending Inventory Balance (units) Ending Balance (S) d. Capital Purchases (10 points) Jan Feb Mar Capital Purchases Equip Balance Depreciation Acc. Depreciation c. Cost of Goods Manufactured (10 points) Jan Feb Mar DM used (units) DM used (Ss) DL VOH FOH Total Cost per unit f. Cost of Goods Sold/Ending Finished Goods (FIFO) (10 points) Mar Jan Feb Beg FG (units) Cost per unit, BEG FG Quantity produced (units) Cost per produced unit Quantity of Units sold Cost of Goods Sold Units in Ending FG Cost of Ending FG g. AP/Cash Payments (10 points) Jan Feb Mar AP Beg Bal Purchases (Ss) AP Payments AP End Balance h. Cash Budget/Interest/Credit line (10 points) Jan Feb Mar Cash Beg Bal Collections AP Payments Other Cash Payments: Cash subtotal i. Credit Line/Borrowing/Repay (10 points) Credit Line Beginning balance Borrowing/(Repayment) of credit line Credit Line Ending balance Cash ending balance Pedro's Pizza makes frozen pizza dough. The company just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet Sales (15,000 units) CGS $ 300,000 180.000 $ 120,000 Gross Profit $30,000 30,000 6.000 $54.000 Sales Commissions Salaries Depreciation expense Net Income Cash $5,000 5,000 9,000 Inventory - Finished Goods 3,000 60,000 ( 6.000) $76.000 AP $3,000 7,000 AR Credit Line Inventory-Raw Mat Common Stock 12,000 Retained Earn 54,000 Equipment Acc Depreciation Total Assets Total L & Eq SZ6.000 VCP wants to prepare a cash budget for the first 3 months of the next year. Use the following estimates: The quantity sold is projected to increase 4% for the ycar. Price will increase 5%. Sales are spread evenly throughout the year. CGS should be calculated on a FIFO basis. 25% of sales is collected in the month of sale; the remainder is collected the next month. Inventory: o Last ycar's Finished Goods and Cost of Goods Sold had a constant cost per unit. o. All raw materials is purchased on credit ($1.50 per lb) and is the same price as last year. Each product requires 2.5 lbs). o Ending inventory for both should be 40% of next month's activity (activity is constant). o Beginning and ending WIP is zero 20% of purchases are paid in the month of purchase, 80% in the following. All other expenses are paid with cash. Direct Labor is 0.2 hours per product at $30 per hour. Variable Overhead is $2.25 per product. Fixed Overhead is zero. The credit line is used for cash shortfalls. Excess cash will pay down this line. Interest is 1% per month of last month's balance. Projections are to buy $6000 of new equipment at the end of January. Equipment is depreciated straight-line to zero salvage over 5 years. All of this is used in administration. Sales commission rate will remain the same. Salaries will increase by 4%. VCP wants to maintain a minimum cash balance of at least $5,000. Excess to repay credit line. AT a. Sales A/R Collections (10 points) Jan Feb Mar New Price Sales (units) Sales ($s) AR Beg Bal Sales (Ss) Collections AR End Balance b. Finished Goods/Production (Patties) (10 points) Jan Feb Mar Beginning Unit Cost Beg Inv (units) Sales (units) Req ending Bal (units) Production (units) Actual Ending Finished goods Balance (units) c. DM/RM (Beef) Inventory/Purchases (10 points) Jan Feb Mar Beginning Raw materials (units) Needed for Production (units) Minimum Required Inventory (units) Purchases (units) Purchases ($) Actual Ending Inventory Balance (units) Ending Balance (S) d. Capital Purchases (10 points) Jan Feb Mar Capital Purchases Equip Balance Depreciation Acc. Depreciation c. Cost of Goods Manufactured (10 points) Jan Feb Mar DM used (units) DM used (Ss) DL VOH FOH Total Cost per unit f. Cost of Goods Sold/Ending Finished Goods (FIFO) (10 points) Mar Jan Feb Beg FG (units) Cost per unit, BEG FG Quantity produced (units) Cost per produced unit Quantity of Units sold Cost of Goods Sold Units in Ending FG Cost of Ending FG g. AP/Cash Payments (10 points) Jan Feb Mar AP Beg Bal Purchases (Ss) AP Payments AP End Balance h. Cash Budget/Interest/Credit line (10 points) Jan Feb Mar Cash Beg Bal Collections AP Payments Other Cash Payments: Cash subtotal i. Credit Line/Borrowing/Repay (10 points) Credit Line Beginning balance Borrowing/(Repayment) of credit line Credit Line Ending balance Cash ending balance Pedro's Pizza makes frozen pizza dough. The company just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet Sales (15,000 units) CGS $ 300,000 180.000 $ 120,000 Gross Profit $30,000 30,000 6.000 $54.000 Sales Commissions Salaries Depreciation expense Net Income Cash $5,000 5,000 9,000 Inventory - Finished Goods 3,000 60,000 ( 6.000) $76.000 AP $3,000 7,000 AR Credit Line Inventory-Raw Mat Common Stock 12,000 Retained Earn 54,000 Equipment Acc Depreciation Total Assets Total L & Eq SZ6.000 VCP wants to prepare a cash budget for the first 3 months of the next year. Use the following estimates: The quantity sold is projected to increase 4% for the ycar. Price will increase 5%. Sales are spread evenly throughout the year. CGS should be calculated on a FIFO basis. 25% of sales is collected in the month of sale; the remainder is collected the next month. Inventory: o Last ycar's Finished Goods and Cost of Goods Sold had a constant cost per unit. o. All raw materials is purchased on credit ($1.50 per lb) and is the same price as last year. Each product requires 2.5 lbs). o Ending inventory for both should be 40% of next month's activity (activity is constant). o Beginning and ending WIP is zero 20% of purchases are paid in the month of purchase, 80% in the following. All other expenses are paid with cash. Direct Labor is 0.2 hours per product at $30 per hour. Variable Overhead is $2.25 per product. Fixed Overhead is zero. The credit line is used for cash shortfalls. Excess cash will pay down this line. Interest is 1% per month of last month's balance. Projections are to buy $6000 of new equipment at the end of January. Equipment is depreciated straight-line to zero salvage over 5 years. All of this is used in administration. Sales commission rate will remain the same. Salaries will increase by 4%. VCP wants to maintain a minimum cash balance of at least $5,000. Excess to repay credit line. AT a. Sales A/R Collections (10 points) Jan Feb Mar New Price Sales (units) Sales ($s) AR Beg Bal Sales (Ss) Collections AR End Balance b. Finished Goods/Production (Patties) (10 points) Jan Feb Mar Beginning Unit Cost Beg Inv (units) Sales (units) Req ending Bal (units) Production (units) Actual Ending Finished goods Balance (units) c. DM/RM (Beef) Inventory/Purchases (10 points) Jan Feb Mar Beginning Raw materials (units) Needed for Production (units) Minimum Required Inventory (units) Purchases (units) Purchases ($) Actual Ending Inventory Balance (units) Ending Balance (S) d. Capital Purchases (10 points) Jan Feb Mar Capital Purchases Equip Balance Depreciation Acc. Depreciation c. Cost of Goods Manufactured (10 points) Jan Feb Mar DM used (units) DM used (Ss) DL VOH FOH Total Cost per unit f. Cost of Goods Sold/Ending Finished Goods (FIFO) (10 points) Mar Jan Feb Beg FG (units) Cost per unit, BEG FG Quantity produced (units) Cost per produced unit Quantity of Units sold Cost of Goods Sold Units in Ending FG Cost of Ending FG g. AP/Cash Payments (10 points) Jan Feb Mar AP Beg Bal Purchases (Ss) AP Payments AP End Balance h. Cash Budget/Interest/Credit line (10 points) Jan Feb Mar Cash Beg Bal Collections AP Payments Other Cash Payments: Cash subtotal i. Credit Line/Borrowing/Repay (10 points) Credit Line Beginning balance Borrowing/(Repayment) of credit line Credit Line Ending balance Cash ending balance Pedro's Pizza makes frozen pizza dough. The company just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet Sales (15,000 units) CGS $ 300,000 180.000 $ 120,000 Gross Profit $30,000 30,000 6.000 $54.000 Sales Commissions Salaries Depreciation expense Net Income Cash $5,000 5,000 9,000 Inventory - Finished Goods 3,000 60,000 ( 6.000) $76.000 AP $3,000 7,000 AR Credit Line Inventory-Raw Mat Common Stock 12,000 Retained Earn 54,000 Equipment Acc Depreciation Total Assets Total L & Eq SZ6.000 VCP wants to prepare a cash budget for the first 3 months of the next year. Use the following estimates: The quantity sold is projected to increase 4% for the ycar. Price will increase 5%. Sales are spread evenly throughout the year. CGS should be calculated on a FIFO basis. 25% of sales is collected in the month of sale; the remainder is collected the next month. Inventory: o Last ycar's Finished Goods and Cost of Goods Sold had a constant cost per unit. o. All raw materials is purchased on credit ($1.50 per lb) and is the same price as last year. Each product requires 2.5 lbs). o Ending inventory for both should be 40% of next month's activity (activity is constant). o Beginning and ending WIP is zero 20% of purchases are paid in the month of purchase, 80% in the following. All other expenses are paid with cash. Direct Labor is 0.2 hours per product at $30 per hour. Variable Overhead is $2.25 per product. Fixed Overhead is zero. The credit line is used for cash shortfalls. Excess cash will pay down this line. Interest is 1% per month of last month's balance. Projections are to buy $6000 of new equipment at the end of January. Equipment is depreciated straight-line to zero salvage over 5 years. All of this is used in administration. Sales commission rate will remain the same. Salaries will increase by 4%. VCP wants to maintain a minimum cash balance of at least $5,000. Excess to repay credit line. AT a. Sales A/R Collections (10 points) Jan Feb Mar New Price Sales (units) Sales ($s) AR Beg Bal Sales (Ss) Collections AR End Balance b. Finished Goods/Production (Patties) (10 points) Jan Feb Mar Beginning Unit Cost Beg Inv (units) Sales (units) Req ending Bal (units) Production (units) Actual Ending Finished goods Balance (units) c. DM/RM (Beef) Inventory/Purchases (10 points) Jan Feb Mar Beginning Raw materials (units) Needed for Production (units) Minimum Required Inventory (units) Purchases (units) Purchases ($) Actual Ending Inventory Balance (units) Ending Balance (S) d. Capital Purchases (10 points) Jan Feb Mar Capital Purchases Equip Balance Depreciation Acc. Depreciation c. Cost of Goods Manufactured (10 points) Jan Feb Mar DM used (units) DM used (Ss) DL VOH FOH Total Cost per unit f. Cost of Goods Sold/Ending Finished Goods (FIFO) (10 points) Mar Jan Feb Beg FG (units) Cost per unit, BEG FG Quantity produced (units) Cost per produced unit Quantity of Units sold Cost of Goods Sold Units in Ending FG Cost of Ending FG g. AP/Cash Payments (10 points) Jan Feb Mar AP Beg Bal Purchases (Ss) AP Payments AP End Balance h. Cash Budget/Interest/Credit line (10 points) Jan Feb Mar Cash Beg Bal Collections AP Payments Other Cash Payments: Cash subtotal i. Credit Line/Borrowing/Repay (10 points) Credit Line Beginning balance Borrowing/(Repayment) of credit line Credit Line Ending balance Cash ending balance
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
The following is Folex Company's income statement and balance sheet (in millions): The following additional information is available: i) Operating expenses include $35 million of depreciation. ii)...
-
The 2017 comparative income statement and balance sheet of Flowell Design Ltd. follow: Flowell Design Ltd. had no non-cash financing and investing transactions during 2017. During the year, there...
-
A company reports the following income statement and balance sheet information for the current year: Net income $ 600,000 Interest expense 75,000 Average total assets 4,500,000 Determine the rate...
-
1. Estimate the model Debt = 30 + 1lnc + 32Unemp + . Is unemployment significant at the 5% level? 2. You are told that the unemployment rate might have a quadratic influence on monthly debt payments....
-
The Federal Aviation Administration (FAA) would like to determine if the average number of minutes that a plane departs late differs between airports in Philadelphia, Orlando, and Chicago. The...
-
The condensed form of Nordstrop Companys flexible budget for manufacturing overhead follows: The following information is available for a recent period: a. The denominator activity of 8,000...
-
Consider the patient satisfaction data in Table B.17. For the purposes of this exercise, ignore the regressor "Medical-Surgical." Perform a thorough analysis of these data. Please discuss any...
-
Where would each of the following items most likely be reported in a companys financial statements? Assume the monetary amount of each item is material and the company uses a periodic inventory...
-
(a) Explain the loop problem. Apply Spanning Tree Protocol (STP) in the following network diagram to solve the loop Problem. Find out the Root Bridge, root ports, designated bridge, designated ports,...
-
On January 1, 2021, the general ledger of Grand Finale Fireworks includes the following account balances: During January 2021, the following transactions occur: January 2 Issue an additional 2,000...
-
af: A transfumation a one-to-cne (onto) function ( mapping ) whase image aud domain are the same set. ag: Rotatiom : C>C >e (Ex: check that this i a trausfuatin) prove rotation this is a...
-
Table 1.21 gives the average monthly temperatures for St. Louis for a 12-month period starting with January. Model the monthly temperature with an equation of the form y in degrees Fahrenheit, t in...
-
A California biotechnology firm submitted a tomato that will not rot for weeks to the U.S. Food and Drug Administration. It designed such a fruit by changing the genetic structure of the tomato. What...
-
As the chapter points out, the Internet has made the U.S. economy more competitive by lowering barriers to entry and exit from industries. a. To what extent is the Internet itself competitive? b. Can...
-
The perfectly competitive model assumes that firms know when marginal revenue equals marginal costs. a. If a firm doesnt have this information, can it produce at the profit-maximizing level of...
-
Perfect competition is analytically elegant. a. What percentage of an economys total production do you think is provided by perfectly competitive firms? b. Based on your answer to a, why does the...
-
XYZ Ltd operates a chain of vegetarian restaurants for healthyeating. Its services have been ingreat demand in recent years and its profits have soared. XYZLtd has just paid an annual dividendof $ 1...
-
Use the method of Example 4.29 to compute the indicated power of the matrix. 1 0 1
-
Heston Company purchases inventory with a list price of $7,000 for $6,300 on account. Heston pays a transportation company $200 to deliver the inventory. Upon receipt, Heston notices some defects,...
-
The equity section of Jeans Incorporated is as follows: Required Calculate the amount of dividends allocated to common and preferred stockholders under the following situations: (a) $18,000 of total...
-
Xing, Inc., purchases a delivery truck on January 1 for $25,000. The truck has an estimated useful life of five years and an estimated salvage value of $2,500. Required For both the straight-line and...
-
Explain how the financial manager might use industry norms in the design of the companys financing mix.
-
You have developed the following income statement for Sing-Tel Corporation. It represents the most recent years operations, which ended yesterday. Your supervisor in the controllers office has just...
-
Financial data for three corporations are displayed here. MEASURE FIRM FIRM FIRM INDUSTRY A B C NORM Debt ratio 21% 24% 39% 21% Times interest 7.5 10.2 7.0 9.1 times earned times times times...
Study smarter with the SolutionInn App