Prepare a cash budget, assuming the balance of cash on November 1 is $220,000. Prepare the cash
Fantastic news! We've Found the answer you've been seeking!
Question:
Prepare a cash budget, assuming the balance of cash on November 1 is $220,000. Prepare the cash budget by month and in total...
Transcribed Image Text:
Julia has just got her MBA and started working for Mainely Lobster Inc., a manufacturer of frozen lobster rolls that are sold across the country. Julia is a management trainee in the CFO's office, and one of her job responsibilities is to help the CFO, Mr. Bean, prepare a master budget for the upcoming fiscal quarter ending on January 31, 2022 (i.e., the fiscal quarter includes financial results for November, December, and January). The company sells a foot-long lobster roll for $45 each. Budgeted unit sales for the next four months are as follows: November December January February March 44,000 Budgeted sales in units 40,000 46,000 38,000 36,000 Sales are collected in the following pattern: 40 percent in the month the sales are made, and the remaining 60 percent in the following month. The projected balance of accounts receivable on November 1, 2021, is $972,000, all of which will be collected in November. Bad debts are negligible and can be ignored. The company desires an ending finished goods inventory at the end of each moth equal to 10 percent of the budgeted unit sales for the next month. Half a pound of lobster meat is required to make one foot-long lobster roll. The company desires ending raw materials inventory at the end of each month equal to 20% of the following month's production needs. A pound of lobster meat is $50. Raw material purchases are paid for in the following pattern: 30 percent of a month's purchases is paid for in the month of purchase; the remaining 70 percent is paid for in the following month. The projected balance of accounts payable on November 1, 2021, is $651,700, all of which will be collected in November. Summing up costs of direct materials, direct labor, and manufacturing overhead, cost of goods sold is $35 per unit. (Assuming the cost of direct labor and manufacturing overhead is variable and it is $10 per unit. Based on the month's required production, the total cost is paid in cash at the end of each month.) Monthly selling and administrative expenses for the company are given below: Variable selling and administrative expenses $4 per unit Fixed selling and administrative expenses $50,000 in total, including $20,000 depreciation expense Monthly interest expense for its long-term notes payable is $600, paid in cash at the end of each month. Julia has just got her MBA and started working for Mainely Lobster Inc., a manufacturer of frozen lobster rolls that are sold across the country. Julia is a management trainee in the CFO's office, and one of her job responsibilities is to help the CFO, Mr. Bean, prepare a master budget for the upcoming fiscal quarter ending on January 31, 2022 (i.e., the fiscal quarter includes financial results for November, December, and January). The company sells a foot-long lobster roll for $45 each. Budgeted unit sales for the next four months are as follows: November December January February March 44,000 Budgeted sales in units 40,000 46,000 38,000 36,000 Sales are collected in the following pattern: 40 percent in the month the sales are made, and the remaining 60 percent in the following month. The projected balance of accounts receivable on November 1, 2021, is $972,000, all of which will be collected in November. Bad debts are negligible and can be ignored. The company desires an ending finished goods inventory at the end of each moth equal to 10 percent of the budgeted unit sales for the next month. Half a pound of lobster meat is required to make one foot-long lobster roll. The company desires ending raw materials inventory at the end of each month equal to 20% of the following month's production needs. A pound of lobster meat is $50. Raw material purchases are paid for in the following pattern: 30 percent of a month's purchases is paid for in the month of purchase; the remaining 70 percent is paid for in the following month. The projected balance of accounts payable on November 1, 2021, is $651,700, all of which will be collected in November. Summing up costs of direct materials, direct labor, and manufacturing overhead, cost of goods sold is $35 per unit. (Assuming the cost of direct labor and manufacturing overhead is variable and it is $10 per unit. Based on the month's required production, the total cost is paid in cash at the end of each month.) Monthly selling and administrative expenses for the company are given below: Variable selling and administrative expenses $4 per unit Fixed selling and administrative expenses $50,000 in total, including $20,000 depreciation expense Monthly interest expense for its long-term notes payable is $600, paid in cash at the end of each month.
Expert Answer:
Answer rating: 100% (QA)
Cash Budget Nov21 Dec21 Jan22 Total Qtr 1 Opening Cash Bal... View the full answer
Posted Date:
Students also viewed these finance questions
-
Consider two cigarette companies, PM Inc. and Brown Inc. If neither company advertises, the two companies split the market and earn $50 million each. If they both advertise, they again split the...
-
Prepare a cash budget for June. Donald Company has the following information: Cash Balance, May 31-45,000 Dividends paid in June- 12,000 Cash paid for operating expenses in June-39,600 Equipment...
-
Manchester Auditoriums Inc. provides the venue for many performers and talent companies touring the Southern New Hampshire region. Kathleen Johnson, treasurer of Manchester Auditoriums, needs to...
-
Cost-Volume-Profit (CVP) analysis can be used to determine the effect of changes in costs and volumes on a company's net profits. This project assignment assumes that you are newly hired as an...
-
In general terms, describe how the following entities are subject to the Federal income tax. (Answer only for the entity, not for its owners, beneficiaries, etc.) a. C corporations (Subchapter C). b....
-
Assume that Norway and Sweden trade with each other, with Norway exporting fish to Sweden, and Sweden exporting Volvos (automobiles) to Norway. Illustrate the gains from trade between the two...
-
Two \(0.0450-\mathrm{kg}\) spheres are identical (including the charge they carry) and are initially pinned in place \(200 \mathrm{~mm}\) apart. You unpin them and push on each sphere with a force of...
-
At Reyes Company, checks are not prenumbered because both the purchasing agent and the treasurer are authorized to issue checks. Each signer has access to unissued checks kept in an unlocked file...
-
17. A concave mirror produces a real image 10mm tall, of an object 2.5mm tall placed at 5cm from the mirror. Calculate focal length of the mirror and the position of the image. 18. An object is...
-
You are to develop a simple Binary Search Tree ADT and run it against a test program. Avoid the temptation of finding code online. I am aware of all the available solutions and will be looking...
-
Depth First Search o Generate Adjacency Linklist o Traverse Graph using DFS Algorithm o Start Node: Your choice A B U E G F LL I
-
"To what extent does the implementation of strategic leadership paradigms contribute to the effective orchestration of organizational change initiatives, ensuring seamless adaptation and sustained...
-
On january 15, 2019, Vern purchased the rights to a mineral interest for $2,500,000. At the time it was estimated that the recoverable units would be 500,000. During the year, 42,000 units were mined...
-
What management style refers to advisors who are qualified and authorized by their clients to manage their RRSP investments?
-
When a force of F = 1 1 8 N is applied to a block of mass m = 1 2 kg , resting on a rough horizontal surface as shown in the figure below, it is observed to move with an acceleration of magnitude a...
-
Annie's Homemade has been invited to submit a bid to cater a Memorial Day picnic with 60 servings of four flavors for a total of 240 pre-packaged servings of ice cream. Annie's' average ingredient...
-
(c) Suppose the reserve ratio imposed by the Fed on the banks is 5%. Assume further that the banks do not hold any excess reserve and that the individuals do not hold any cash. An individual...
-
Jax Incorporated reports the following data for its only product. The company had no beginning finished goods inventory and it uses absorption costing. $ 57.30 per unit $ 10.30 per unit $ 7.80 per...
-
An article states there is no significant evidence that median income increased. The implied null hypothesis is: (1) Median income increased. (2) Median income changed. (3) Median income did not...
-
If you make multiple measurements of your height, you are likely to find that the results vary by nearly half an inch in either direction due to measurement error and actual variations in he ight....
-
Estimate the average speed, in m/s, with which the hair on your head grows. Make this estimate from your own experience noting, for instance, how often you cut your hair and how much you trim....
Study smarter with the SolutionInn App