Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Jessica Inc. provides you with the following budgeted information for two months in the current year. March April Sales $ 5 7 5 , 0

Jessica Inc. provides you with the following budgeted information for two months in the current year.
March April
Sales $575,000 $630,000
Inventory Costs 220,000330,000
Capital Expenditures 100,0000
General and Administration Costs (including amortization)90,00085,000
Expectations:
Cash sales represent 20% of total sales
All sales on account are collected in the following month
65% of Marchs $100,000 worth of capital expenditures is to be paid at the end of March. The remainder is to be paid in the following month. April's capital expenditure will be paid in May.
Monthly amortization represents 15% of general and administration costs
Inventory costs and general and administration costs are to be paid in the month in which they are incurred
Dividends of $7,000 are expected to be declared in March and paid in April
Jessica Inc. obtains the minimum financing needed to ensure at least a $6,000 cash balance at the end of the month through a note payable. Assume that any amount taken out of the bank loan may be repaid only at year end.
As of March 1
Cash $19,000
Accounts Receivable*211,000
Inventory 60,000
Long-Term Assets 105,000
Accumulated Depreciation 5,000
Accounts Payable 18,000
Dividends Payable (in March)2,000
Notes Payable 265,000
Shareholder's Equity 101,000
*Comprised only of sales on account incurred in February
Do not enter dollar signs or commas in the input boxes.
Use the negative sign for any cash deficit.
Prepare a cash budget for March and April.
Jessica Inc.
Cash Budget for March and April
March April
Opening Cash Balance $Answer
$Answer
Receipts:
Cash from sales $Answer
$Answer
Collection from customers $Answer
$Answer
Total cash available $Answer
$Answer
Disbursements:
Inventory costs $Answer
$Answer
General and admin. costs $Answer
$Answer
Capital Expenditures $Answer
$Answer
0
Dividend Payment $Answer
$Answer
0
Total Cash Payments $Answer
$Answer
Cash Excess (Deficit) $Answer
$Answer
Financing Requirements:
Notes Payable $Answer
$Answer
Loan Repayment
Ending Cash Balance $Answer
$Answer

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting Theory

Authors: Craig Deegan

3rd Edition

0070277265, 978-0070277267

More Books

Students also viewed these Accounting questions