Bay Water Ceramics is a wholesaler and retailer of tiles and decorative stone. They sell to...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Bay Water Ceramics is a wholesaler and retailer of tiles and decorative stone. They sell to a range of hardware stores, building and landscape supply companies. Also, they sell direct to the public. They have provided the following information on their sales, purchases cash payments and cash collections. Sales & Revenue Information Month Sales February (Actual) $50,000 Bay Water Ceramics - Sales Data March April (Actual) (Forecast) $55,000 $60,000 40% pay their accounts within the month of sale 35% pay in the month after-sale 25% pay during the second-month after-sale Purchases and Payments Information May (Forecast) • It is estimated that 25% of the sales are for cash and 75% are on credit. Of the credit sales - $60,000 June (Forecast) $65,000 Bay Water Ceramics - Purchases Data March (Actual) April (Forecast) May (Forecast) June (Forecast) Month Purchases $27,500 $30,250 $36,000 $39,000 • All purchases of inventory are made on credit and 40% is paid for in the month they are purchased and 60% in the following month. • Selling and administrative expenses are incurred at the rate of $13,000 per month. Payment is made in the month in which the expense is incurred. Selling and administrative expenses include a depreciation charge of $5000 per month. New equipment costing $18,000 will be purchased in March and the payment will be made in May. • Bay Water Ceramics has a loan of $360,000. Interest at the rate of 5% per annum is Opening Bank Balance • The balance of the bank account on 31 March is $10,500 Required: 1. Open the excel spreadsheet file FNSACC412_AE_Sk_1of3_SR_1of1.xlsx. Go to the worksheet called 'Bay Water Ceramics Cash Budget'. There is a partially completed template for a cash budget. Using this template, prepare a cash budget for Bay Water Ceramics for the period April to June. Ignore the effects of GST in this question. Your cash budget will need to include: a. Cash receipts budget b. Cash payments budget c. Total cash budget Bay Water Ceramics is a wholesaler and retailer of tiles and decorative stone. They sell to a range of hardware stores, building and landscape supply companies. Also, they sell direct to the public. They have provided the following information on their sales, purchases cash payments and cash collections. Sales & Revenue Information Month Sales February (Actual) $50,000 Bay Water Ceramics - Sales Data March April (Actual) (Forecast) $55,000 $60,000 40% pay their accounts within the month of sale 35% pay in the month after-sale 25% pay during the second-month after-sale Purchases and Payments Information May (Forecast) • It is estimated that 25% of the sales are for cash and 75% are on credit. Of the credit sales - $60,000 June (Forecast) $65,000 Bay Water Ceramics - Purchases Data March (Actual) April (Forecast) May (Forecast) June (Forecast) Month Purchases $27,500 $30,250 $36,000 $39,000 • All purchases of inventory are made on credit and 40% is paid for in the month they are purchased and 60% in the following month. • Selling and administrative expenses are incurred at the rate of $13,000 per month. Payment is made in the month in which the expense is incurred. Selling and administrative expenses include a depreciation charge of $5000 per month. New equipment costing $18,000 will be purchased in March and the payment will be made in May. • Bay Water Ceramics has a loan of $360,000. Interest at the rate of 5% per annum is Opening Bank Balance • The balance of the bank account on 31 March is $10,500 Required: 1. Open the excel spreadsheet file FNSACC412_AE_Sk_1of3_SR_1of1.xlsx. Go to the worksheet called 'Bay Water Ceramics Cash Budget'. There is a partially completed template for a cash budget. Using this template, prepare a cash budget for Bay Water Ceramics for the period April to June. Ignore the effects of GST in this question. Your cash budget will need to include: a. Cash receipts budget b. Cash payments budget c. Total cash budget
Expert Answer:
Answer rating: 100% (QA)
Cash Receipts Budget February March April May June Total Sales 50000 55000 60000 60000 65000 290000 ... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
The following rates are observed on the yield curve: 6-month 0.5%, 12-month 1.5%, 18-month 2%, 24-month 3%. You hold a portfolio with four semi-annual coupon bonds, all with a par-value of $1,000 and...
-
The adjusted trial balance of Harrison Trading Company at September 30, 2014, appears below. Harrison Trading Company uses the perpetual inventory system. Required 1. Journalize Harrison Trading...
-
Case Summary Defendants-Appellants, Sam Yin (Yin) and Sophia Kung (Kung) appeal from the grant of partial summary judgment in favor of Plaintiff-Appellee, Society National Bank (Society). We reverse...
-
Consider the following cash flow profile and assume MARR is 10 percent/year and the finance rate is 4 percent/ year. a. Determine the MIRR for this project. b. Is this project economically...
-
Powell Company produces a single product. Its income statement under absorption costing for its first two years of operation follow. Additional Information a. Sales and production data for these...
-
An imaginary Canadian cell phone company would want to examine to determine if there is potential to sell their products in India and USA? How the marketing will be done internationally?
-
There are THREE (3) questions in this section. Answer ALL questions in the Answer Booklet provided. Read the following case study and answer the questions. From a Grocery Stall to an Empire Mapping a...
-
Assume that you are the manager in charge of compensation rewards system in your organization. Briefly explain three categories of rewards packages that you would want to see your organization put in...
-
DELISH DESIGNS & EQUIPMENT COMPANY(DDEC) Delish Designs & Equipment Company (DDEC) is a medium-sized enterprise in the private sector. DDEC manufactures and sells a range of protective wear and...
-
1)Identifying and describing (3-4) psychological biases that may influence a person's financial decision-making, including insights as to why you may be susceptible to these biases? 2) Outline...
-
Explain why an ABC system may result in different cost allocations compared with a simple allocation basis such as direct labor hours. Identify any ethical issues or considerations that should be...
-
What elements of due diligence do you think would be most important to investigate and consider as part of the potential acquisition process?
-
Identify 2-3 systematic biases in group decision making. (a) Define each bias and explain how it can impair group decisions, and (b) outline some possible mitigation strategies to overcome each bias...
-
Given the following information, calculate after-tax cash flow for year 1. Assuming a sales price of $1,100,000, calculate the after-tax cash flow from the sale (dont forget the depreciation...
-
Refer to the data in QS 10-1. Based on financial considerations alone, should Helix accept this order at the special price? Explain.
-
Leslie and Leon Lazo are married and file a joint return for 2012. Leslie's Social Security number is 466-47-3311 and Leon's is 467-74-4451. They live at 143 Snapdragon Drive, Reno, NV 82102. For...
-
Bea Jones (age 32) moved from Texas to Florida in December 2011. She lives at 654 Ocean Way, Gulfport, FL 33707. Bea's Social Security number is 466-78-7359 and she is single. Her earnings and income...
-
Brian and Kim have a 12-year-old child, Stan. For 2012, Brian and Kim have taxable income of $52,000, and Stan has nonqualifying dividend income of $4,500 and investment expenses of $250. No election...
-
List all of the factors you can think of that people use when deciding where to shop for clothes.
-
List the most important three factors for you personally when deciding where to shop for clothes.
-
Intel has dominated the computer chip industry. Beginning with the iconic advertising campaign Intel Inside, the company has created a large market for powerful processors. This has allowed Intel to...
Study smarter with the SolutionInn App