The Sweetwater Candy Company is preparing its budget for next year and has asked you to...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The Sweetwater Candy Company is preparing its budget for next year and has asked you to prepare a cash budget for the first quarter (January-March) of next year. Information needed for the cash budget is listed below in the gray box. The requirements are further below in the green box. Selling price for a single box of chocolates: $24 per unit Budgeted total sales are: 40% cash sales 60% credit sales • Credit sales are collected in cash as follows: 75% collected in the month following the sale 25% collected in the 2nd month following the sale • At December 31, the balance in Accounts Receivable is $19,620, which represents the uncollected portions of the November and December sales. November total sales 850 units December total sales 1150 units • Budgeted sales for the next four months follow: February March April 1,550 January Sales in units 1,350 1,700 1,600 • The company desires merchandise inventory equal to 30% of the next month's sales in units. The December 31 balance of merchandise inventory is 405 units, and the cost to purchase one box of chocolates is $10 per unit. • Inventory purchases are paid in cash as follows: 70% paid in the month of purchase 30% paid in the month following purchase • At December 31, the balance of Accounts Payable is $3,900, which represents the unpaid portion of December's purchases. Operating expenses that require payment are paid in the month incurred. Operating expenses include: Sales commissions are 10% of sales. Shipping is 3% of sales. Office salaries are $4,500 per month. Rent is $7,000 per month. Depreciation expense is $5,250 per month. • In March, management expects to sell office equipment that originally cost $11,000 at a gain of $1,000. Accumulated depreciation on this equipment at the time of sale will be $6,000. The equipment will be sold for cash. • In March, management plans to either overhaul its old delivery truck or purchase a new truck. Based on the decision you made when you completed the capital budgeting analysis, include the cash disbursement for the truck in March. • A minimum cash balance of $150,000 is required, and the cash balance at December 31 is $15,000. • Loans are obtained at the end of a month in which a cash shortage occurs. • Interest is 10% annually, based on the loan balance at the beginning of the month, and must be paid each month. If an excess of cash exists, loan repayments are made at the end of the month. At December 31, the loan balance is $600 Required: (A) Prepare the company's cash budget for each of the months of January, February, and March that includes information on the loan balance. Show the ending loan balance at December 31. (B) Show supplementary schedules for cash receipts from customers, purchases, and cash disbursements for purchases. The Sweetwater Candy Company is preparing its budget for next year and has asked you to prepare a cash budget for the first quarter (January-March) of next year. Information needed for the cash budget is listed below in the gray box. The requirements are further below in the green box. Selling price for a single box of chocolates: $24 per unit Budgeted total sales are: 40% cash sales 60% credit sales • Credit sales are collected in cash as follows: 75% collected in the month following the sale 25% collected in the 2nd month following the sale • At December 31, the balance in Accounts Receivable is $19,620, which represents the uncollected portions of the November and December sales. November total sales 850 units December total sales 1150 units • Budgeted sales for the next four months follow: February March April 1,550 January Sales in units 1,350 1,700 1,600 • The company desires merchandise inventory equal to 30% of the next month's sales in units. The December 31 balance of merchandise inventory is 405 units, and the cost to purchase one box of chocolates is $10 per unit. • Inventory purchases are paid in cash as follows: 70% paid in the month of purchase 30% paid in the month following purchase • At December 31, the balance of Accounts Payable is $3,900, which represents the unpaid portion of December's purchases. Operating expenses that require payment are paid in the month incurred. Operating expenses include: Sales commissions are 10% of sales. Shipping is 3% of sales. Office salaries are $4,500 per month. Rent is $7,000 per month. Depreciation expense is $5,250 per month. • In March, management expects to sell office equipment that originally cost $11,000 at a gain of $1,000. Accumulated depreciation on this equipment at the time of sale will be $6,000. The equipment will be sold for cash. • In March, management plans to either overhaul its old delivery truck or purchase a new truck. Based on the decision you made when you completed the capital budgeting analysis, include the cash disbursement for the truck in March. • A minimum cash balance of $150,000 is required, and the cash balance at December 31 is $15,000. • Loans are obtained at the end of a month in which a cash shortage occurs. • Interest is 10% annually, based on the loan balance at the beginning of the month, and must be paid each month. If an excess of cash exists, loan repayments are made at the end of the month. At December 31, the loan balance is $600 Required: (A) Prepare the company's cash budget for each of the months of January, February, and March that includes information on the loan balance. Show the ending loan balance at December 31. (B) Show supplementary schedules for cash receipts from customers, purchases, and cash disbursements for purchases.
Expert Answer:
Answer rating: 100% (QA)
a Cash Budget for each of Month of January February March Particulars January February March Opening Balance of Cash A Note 1 150000 150000 150000 Cash Collections Cash Receipts of Sales Schedule 1 28... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Sunset Boards currently pays out 50 percent of net income as dividends to Tad and the other original investors, and it has a 20 percent tax rate. You are Christinas assistant, and she has asked you...
-
The bookkeeper at Martin Company has asked you to prepare a bank reconciliation as of May 31. The May 31 bank statement and the May T- account for cash (summarized) are on the next page. Martin...
-
The bookkeeper at Tony Company has asked you to prepare a bank reconciliation as of February 29. The February bank statement and the February T- account for cash showed the following (summarized):...
-
According to a survey study conducted by Rossi (2013), the exchange rate predictability depends on: 1 sample period and model 2 the choice of predictor 3 forecast horizon and evaluation method 4 all...
-
In the market for corn with a price support, explain why the corn price has risen and ended up being too high to trigger payouts.
-
List the fixed overhead variances and briefly describe each.
-
True or False: If \(P W>0\), then \(I R R>M A R R\).
-
Adria Lopez expects second quarter 2014 sales of her new line of computer furniture to be the same as the first quarters sales (reported below) without any changes in strategy. Monthly sales averaged...
-
Scenario 11:Accountant 11 is a senior accountant. She says: I recommended a wonderful coffee serviceto my audit client, I received a commission from the coffee service company, can I take...
-
1. What is your assessment of the financial performance of Nelson Nurseries? 2. Do you agree with Christine Barton?s accounts-payable policy? 3. What explains the erosion of the cash balance? 4. What...
-
Describe the different types of managers and how their responsibilities within a company may differ. Refer to the discussion about technical and conceptual skills later in the chapter. Which level of...
-
1.What are the dynamics and trends in the videogame industry during the early 2000s? What are the strategies of Nintendo's console competitors Sony and Microsoft? 2. Is Nintendo's approach to...
-
critically evaluate the trends in the digital marketing domain and analyse how they pose challenges on The Body Shop.
-
Are there any trends in contract language in the area of Dispute Resolution, and, if so, then what are they? What are the various labor unions in the South Florida construction industry and what is a...
-
Software testingA small software company is working on anintegrated inventory control system for a very largenational shoe manufacturer. The system will gathersales information daily from shoe stores...
-
Do you see any trends in what companies are doing? Are companies today more sincere in aligning their missions and visions with actions? Provide some examples with properly cited sources, when...
-
You have accumulated some money for your retirement. You are going to withdraw $76,930 every year at the beginning of the year for the next 18 years starting from today. How much money have you...
-
Repeat Exercise 16.6 using the t-test of the coefficient of correlation. Is this result identical to the one you produced in Exercise 16.6?
-
(a) The Alternative Sustenance Company is considering introducing a new franchised product, Wholefood Waffles. Existing ovens now used for making some of the present ?Half-baked? range of products...
-
An organization?s stock records show the following transactions for a specific item during last month: The stock at the beginning of last month consisted of 100 units valued at ?6700.The receipts...
-
The details of four short-term investments are as follows: Investment A pays interest of 1.7 percent every 3 months Investment B pays interest of 3.4 percent every 6 months Investment C pays interest...
-
Cost management activities consist of all the following except: a. Data collection b. Cost accounting c. Cost control d. Account reconciliation
-
Any approved budget increase should be: a. Added to the project contingency fund and only used as a last resort b. Added to the projects cost baseline c. Added to the projects lessons learned d....
-
What options are available to reduce the critical path on a project? What considerations would you need to make in choosing an appropriate option?
Study smarter with the SolutionInn App