Assume the following data for Animal Transport Company REFERENCE REVENUE BUDGET Requirement Prepare a cash budget for
Fantastic news! We've Found the answer you've been seeking!
Question:
Assume the following data for Animal Transport Company
REFERENCE REVENUE BUDGET
Requirement
Prepare a cash budget for April for Animal Transport. Begin the cash budget by calculating the cash available, then total disbursements, and finally the effects of financing and the ending cash balance. (Round your answers to the nearest whole dollar. Enter "0" for repayment of loan if excess cash does not exceed $10,000 at the end of April.)
Transcribed Image Text:
Animal Transport (AT) does not make any sales on credit. AT sells only to the public and accepts cash and credit cards; 90% of its sales are to customers using credit cards, for which AT gets the cash right away, less a 4% transaction fee. • Purchases of materials are on account. AT pays for half the purchases in the period of the purchase and the other half in the following period. At the end of March, AT owes suppliers $8,300. During April they plan to purchase direct materials worth $21,210. AT plans to replace a machine in April at a net cash cost of $13,400. Labor, other manufacturing costs, and nonmanufacturing costs are paid in cash in the month incurred except of course depreciation, which is not a cash flow. Depreciation is $22,000 of the manufacturing cost and $13,500 of the nonmanufacturing (fixed) cost for April. • AT currently has a $2,800 loan at an annual interest rate of 12%. The interest is paid at the end of each month. If AT has more than $10,000 cash at the end of April it will pay back the loan. AT owes $5,000 in income taxes that need to be remitted in April. AT has cash of $5,900 on hand at the end of March. Cat-allac Dog-eriffic Total Cat-allac Dog-eriffic Total Revenue Budget For the Month of April Units Selling price Total Revenues 530 S 205 $ 265 310 Manufacturing Overhead Budget For the Month of April $ Machine setup costs Processing costs Inspection costs produced 550 250 $ 5 Total Direct Manufacturing Labor Costs Budget For the Month of April Output units DMLH Total per unit 3 108,650 82,150 190,800 8,715 105,500 465 $ 114,680 Salaries Other fixed costs Sales commissions Total nonmanufacturing costs Hourly Hours Wage Rate 1,650 $ 1,250 Nonmanufacturing Costs Budget For the Month of April $ 18,500 20,000 1,908 40,408 Total 10 $ 16,500 10 12,500 $ 29,000 Cash balance, beginning Add receipts Cash sales Credit card sales Cash Budget April 30 Total cash available for needs Deduct disbursements Direct materials Direct manufacturing labor Manufacturing overhead Nonmanufacturing salaries Sales commissions Other nonmanufacturing fixed costs Machinery purchase Income taxes Total disbursements Cash excess (deficiency) Financing Repayment of loan Interest on loan Total effects of financing Ending cash balance, April 30 Animal Transport (AT) does not make any sales on credit. AT sells only to the public and accepts cash and credit cards; 90% of its sales are to customers using credit cards, for which AT gets the cash right away, less a 4% transaction fee. • Purchases of materials are on account. AT pays for half the purchases in the period of the purchase and the other half in the following period. At the end of March, AT owes suppliers $8,300. During April they plan to purchase direct materials worth $21,210. AT plans to replace a machine in April at a net cash cost of $13,400. Labor, other manufacturing costs, and nonmanufacturing costs are paid in cash in the month incurred except of course depreciation, which is not a cash flow. Depreciation is $22,000 of the manufacturing cost and $13,500 of the nonmanufacturing (fixed) cost for April. • AT currently has a $2,800 loan at an annual interest rate of 12%. The interest is paid at the end of each month. If AT has more than $10,000 cash at the end of April it will pay back the loan. AT owes $5,000 in income taxes that need to be remitted in April. AT has cash of $5,900 on hand at the end of March. Cat-allac Dog-eriffic Total Cat-allac Dog-eriffic Total Revenue Budget For the Month of April Units Selling price Total Revenues 530 S 205 $ 265 310 Manufacturing Overhead Budget For the Month of April $ Machine setup costs Processing costs Inspection costs produced 550 250 $ 5 Total Direct Manufacturing Labor Costs Budget For the Month of April Output units DMLH Total per unit 3 108,650 82,150 190,800 8,715 105,500 465 $ 114,680 Salaries Other fixed costs Sales commissions Total nonmanufacturing costs Hourly Hours Wage Rate 1,650 $ 1,250 Nonmanufacturing Costs Budget For the Month of April $ 18,500 20,000 1,908 40,408 Total 10 $ 16,500 10 12,500 $ 29,000 Cash balance, beginning Add receipts Cash sales Credit card sales Cash Budget April 30 Total cash available for needs Deduct disbursements Direct materials Direct manufacturing labor Manufacturing overhead Nonmanufacturing salaries Sales commissions Other nonmanufacturing fixed costs Machinery purchase Income taxes Total disbursements Cash excess (deficiency) Financing Repayment of loan Interest on loan Total effects of financing Ending cash balance, April 30
Expert Answer:
Answer rating: 100% (QA)
1 CASH BUDGET April30 Particulars Amount Cash balance beginning 0 Add Receipts Receipts from c... View the full answer
Related Book For
Discovering Advanced Algebra An Investigative Approach
ISBN: 978-1559539845
1st edition
Authors: Jerald Murdock, Ellen Kamischke, Eric Kamischke
Posted Date:
Students also viewed these general management questions
-
For 7a-c, use u1= 4. Round your answers to the nearest thousandth. a. For a geometric series with r = 0.7, find S10 and S40. b. For r = 1.3, find S10 and S40. c. For r = 1, find S10 and S40. d. Graph...
-
Skulas, Inc., manufactures and sells snowboards. Skulas manufactures a single model, the Pipex. In late 2017, Skulass management accountant gathered the following data to prepare budgets for January...
-
Prepare a cash budget for the Ace Manufacturing Company, indicating receipts and disbursements for May, June, and July. The firm wishes to maintain at all times a minimum cash balance of $20,000....
-
Identify and describe a time (that you would be comfortable sharing for the purposes of this assignment) when you faced a challenge in a friendship, like a betrayal or geographic distance.
-
Why are cultural differences an important factor when adapting products for new overseas markets?
-
How is common stock subscriptions receivable usually reported on the balance sheet?
-
Why is the speed of sound slower at 30,000 feet than at 10,000 feet?
-
Shown below is an income statement for 2010 that was prepared by a poorly trained bookkeeper of Howell Corporation. Howell Corporation INCOME STATEMENT 31-Dec-10 Sales revenue ........................
-
A savings account pays 36% interest per annum compounded continuously. How much must be invested now in order to accumulate to $100,000 at the end of 10 years? Explain the significance of the...
-
Reconsider Problem 9.3. Suppose now that the demand at each of the destinations has been reduced by 10, so that the new demands are 20, 30, and 20 at destinations 1, 2, and 3, respectively. Introduce...
-
I just need help with the cisco packet tracer for the project. How to set it up and how to edit it. Page 1 of 4 IT INFRASTRUCTURE PROJECT PHASE I INSTRUCTIONS All labs must be submitted using the...
-
As a general rule, shareholders are not personally responsible for the debts of the corporation. (True/False)
-
Cerebral palsy limits Elis use of his legs, but with support, he can get on and off a stool. Eli applied for a cashier position at Mars Market. The job description required no experience or...
-
General Manufacturing, Inc. (GMI), issues bonds to finance the purchase of a factory. Regarding those bonds, which of the following is true? a. The bonds must be repaid. b. The bondholders will...
-
U.S. Digital Corporation incorporated in Ohio, its only place of business. Its stock is owned by ten shareholders. Two are resident aliens. Three of the others are the directors and officers. The...
-
Lester Fulmer sold H2O Lifts and Ramps, LLC (H2O), to Hurt-Hoover Investments, LLC (HHI). HHI agreed to pay $550,000 of the price by a note in thirty-six installments. From the installments, HHI...
-
A 20 meter chain hangs off the side of a 100 meter tall building. If the mass density of the chain is 3 kg/m, then how much work is required to lift half the chain to the top of the building? Express...
-
Tell whether the angles or sides are corresponding angles, corresponding sides, or neither. AC and JK
-
Recall that the general quadratic equation is Ax2 + Bxy + Cy2 + Dx + Ey + F = 0. Let A = 0, B = 4, C = 0, D = 0, E = 0, and F = - 1. a. Graph this equation. What type of conic section is formed? b....
-
Toby has only a balance scale, a single 40 g mass, and a stack of both white and red blocks. (Assume that all white blocks have the same mass and all red blocks have the same mass.) Toby discovers...
-
Consider the equation y = (x - 1) (x + 4) / (x - 2) (x + 3). a. Describe the features of the graph of this function. b. Describe the end behavior of the graph. c. Sketch the graph.
-
What is the impact of the Internet on international business? Which companies and which countries will gain as Internet usage increases throughout the world? Which will lose?
-
How do merchandise exports and imports differ from service exports and imports?
-
What is portfolio investment?
Study smarter with the SolutionInn App