Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Need help and answer for number 10, a cash budget Zachary Company's management asks you to prepare its master budget using the following information. The

Need help and answer for number 10, a cash budget

image text in transcribedimage text in transcribed

Zachary Company's management asks you to prepare its master budget using the following information. The budget is to cover the months of April, May, and June of 2019. Zachary Company Balance Sheet March 31, 2019 Assets Cash Accounts Receivable Raw Materials Inventory Finished Goods Inventory Total Current Assets Equipment Less: Accumulated Depreciation Equipment, Net Total Assets 50,000 175,000 69,850 107,812 402,662 500,000 -90,000 410,000 812,662 Liabilities & Equity Accounts Payable Short-Term Notes Payable Total Current Liabilities Long-Term Notes Payable Total Liabilities Common Stock Retained Earnings Total Equity Total Liabilities and Equity 63,725 15,000 78,725 200,000 278,725 435,000 98,937 533,937 812,662 Additional Information: A. Sales for March total 10,000 units. Expected sales (in units) are 12,500 (April), 10,500 (May), 9,000 (June), and 8,500 (July). The product's selling price is $25 per unit. B. Company policy calls for a given month's ending finished goods inventory to equal 75% of the next month's expected unit sales. The March 31 finished goods inventory is 9,375 units, which complies with the policy. The product's manufacturing cost is $11.50 per unit, including per unit costs of $6.35 for materials (0.5 lbs at $12.70 per lb), $3.75 for direct labor (0.25 hour x $15 direct labor hour rate per hour), $0.90 for variable overhead, and $0.50 for fixed overhead. Fixed overhead consists entirely of $5,000 of monthly depreciation expense. Company policy also calls for a given month's ending raw materials inventory to equal 50% of next month's expected materials needed for production. The March 31 inventory is 5,500 units of materials, which complies with the policy. The company expects to have 2,100 of materials inventory on June 30. C. Sales Representatives' commissions are 12% of sales are paid in the month of sales. The sales manager's monthly salary will be $3,500 in April and $4,000 per month thereafter. D. Monthly general and administrative expenses include $8,000 administrative salaries and 0.9% monthly interest on the long-term note payable. E. The company expects 20% of sales to be for cash and the remaining 80% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale). F. All direct materials purchases are on credit, and not payables arise from any other transactions. One month's purchases are fully paid in the next month. Materials cost $12.70 per pound. G. The minimum ending cash balance for all months is $50,000. If necessary, the company borrows enough cash using a short-term note to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance. H. Dividends of $100,000 are to be declared and paid in May. 5. Factory overhead budget. 6. Selling expense budget. 7. General and administrative expense budget. 8. Expected cash receipts from customers and the expected June 30 balance of accounts receivable. 9. Expected cash payments for purchases and expected June 30 balance of accounts payable. 10. Cash budget. Zachary Company's management asks you to prepare its master budget using the following information. The budget is to cover the months of April, May, and June of 2019. Zachary Company Balance Sheet March 31, 2019 Assets Cash Accounts Receivable Raw Materials Inventory Finished Goods Inventory Total Current Assets Equipment Less: Accumulated Depreciation Equipment, Net Total Assets 50,000 175,000 69,850 107,812 402,662 500,000 -90,000 410,000 812,662 Liabilities & Equity Accounts Payable Short-Term Notes Payable Total Current Liabilities Long-Term Notes Payable Total Liabilities Common Stock Retained Earnings Total Equity Total Liabilities and Equity 63,725 15,000 78,725 200,000 278,725 435,000 98,937 533,937 812,662 Additional Information: A. Sales for March total 10,000 units. Expected sales (in units) are 12,500 (April), 10,500 (May), 9,000 (June), and 8,500 (July). The product's selling price is $25 per unit. B. Company policy calls for a given month's ending finished goods inventory to equal 75% of the next month's expected unit sales. The March 31 finished goods inventory is 9,375 units, which complies with the policy. The product's manufacturing cost is $11.50 per unit, including per unit costs of $6.35 for materials (0.5 lbs at $12.70 per lb), $3.75 for direct labor (0.25 hour x $15 direct labor hour rate per hour), $0.90 for variable overhead, and $0.50 for fixed overhead. Fixed overhead consists entirely of $5,000 of monthly depreciation expense. Company policy also calls for a given month's ending raw materials inventory to equal 50% of next month's expected materials needed for production. The March 31 inventory is 5,500 units of materials, which complies with the policy. The company expects to have 2,100 of materials inventory on June 30. C. Sales Representatives' commissions are 12% of sales are paid in the month of sales. The sales manager's monthly salary will be $3,500 in April and $4,000 per month thereafter. D. Monthly general and administrative expenses include $8,000 administrative salaries and 0.9% monthly interest on the long-term note payable. E. The company expects 20% of sales to be for cash and the remaining 80% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale). F. All direct materials purchases are on credit, and not payables arise from any other transactions. One month's purchases are fully paid in the next month. Materials cost $12.70 per pound. G. The minimum ending cash balance for all months is $50,000. If necessary, the company borrows enough cash using a short-term note to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance. H. Dividends of $100,000 are to be declared and paid in May. 5. Factory overhead budget. 6. Selling expense budget. 7. General and administrative expense budget. 8. Expected cash receipts from customers and the expected June 30 balance of accounts receivable. 9. Expected cash payments for purchases and expected June 30 balance of accounts payable. 10. Cash budget

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

How To Build A Cyber Resilient Organization Internal Audit And IT Audit

Authors: Eugene Fredriksen

1st Edition

1032402210, 978-1032402215

More Books

Students also viewed these Accounting questions

Question

Compute the derivative f(x)=(x-a)(x-b)

Answered: 1 week ago