Assume the following data for Animal Transport Company REFERENCE REVENUE BUDGET Requirement Prepare a cash budget for
Fantastic news! We've Found the answer you've been seeking!
Question:
Assume the following data for Animal Transport Company
REFERENCE REVENUE BUDGET
Requirement
Prepare a cash budget for April for Animal Transport. Begin the cash budget by calculating the cash available, then total disbursements, and finally the effects of financing and the ending cash balance. (Round your answers to the nearest whole dollar. Enter "0" for repayment of loan if excess cash does not exceed $10,000 at the end of April.)
Transcribed Image Text:
Animal Transport (AT) does not make any sales on credit. AT sells only to the public and accepts cash and credit cards; 90% of its sales are to customers using credit cards, for which AT gets the cash right away, less a 4% transaction fee. • Purchases of materials are on account. AT pays for half the purchases in the period of the purchase and the other half in the following period. At the end of March, AT owes suppliers $8,300. During April they plan to purchase direct materials worth $21,210. AT plans to replace a machine in April at a net cash cost of $13,400. Labor, other manufacturing costs, and nonmanufacturing costs are paid in cash in the month incurred except of course depreciation, which is not a cash flow. Depreciation is $22,000 of the manufacturing cost and $13,500 of the nonmanufacturing (fixed) cost for April. • AT currently has a $2,800 loan at an annual interest rate of 12%. The interest is paid at the end of each month. If AT has more than $10,000 cash at the end of April it will pay back the loan. AT owes $5,000 in income taxes that need to be remitted in April. AT has cash of $5,900 on hand at the end of March. Cat-allac Dog-eriffic Total Cat-allac Dog-eriffic Total Revenue Budget For the Month of April Units Selling price Total Revenues 530 S 205 $ 265 310 Manufacturing Overhead Budget For the Month of April $ Machine setup costs Processing costs Inspection costs produced 550 250 $ 5 Total Direct Manufacturing Labor Costs Budget For the Month of April Output units DMLH Total per unit 3 108,650 82,150 190,800 8,715 105,500 465 $ 114,680 Salaries Other fixed costs Sales commissions Total nonmanufacturing costs Hourly Hours Wage Rate 1,650 $ 1,250 Nonmanufacturing Costs Budget For the Month of April $ 18,500 20,000 1,908 40,408 Total 10 $ 16,500 10 12,500 $ 29,000 Cash balance, beginning Add receipts Cash sales Credit card sales Cash Budget April 30 Total cash available for needs Deduct disbursements Direct materials Direct manufacturing labor Manufacturing overhead Nonmanufacturing salaries Sales commissions Other nonmanufacturing fixed costs Machinery purchase Income taxes Total disbursements Cash excess (deficiency) Financing Repayment of loan Interest on loan Total effects of financing Ending cash balance, April 30 Animal Transport (AT) does not make any sales on credit. AT sells only to the public and accepts cash and credit cards; 90% of its sales are to customers using credit cards, for which AT gets the cash right away, less a 4% transaction fee. • Purchases of materials are on account. AT pays for half the purchases in the period of the purchase and the other half in the following period. At the end of March, AT owes suppliers $8,300. During April they plan to purchase direct materials worth $21,210. AT plans to replace a machine in April at a net cash cost of $13,400. Labor, other manufacturing costs, and nonmanufacturing costs are paid in cash in the month incurred except of course depreciation, which is not a cash flow. Depreciation is $22,000 of the manufacturing cost and $13,500 of the nonmanufacturing (fixed) cost for April. • AT currently has a $2,800 loan at an annual interest rate of 12%. The interest is paid at the end of each month. If AT has more than $10,000 cash at the end of April it will pay back the loan. AT owes $5,000 in income taxes that need to be remitted in April. AT has cash of $5,900 on hand at the end of March. Cat-allac Dog-eriffic Total Cat-allac Dog-eriffic Total Revenue Budget For the Month of April Units Selling price Total Revenues 530 S 205 $ 265 310 Manufacturing Overhead Budget For the Month of April $ Machine setup costs Processing costs Inspection costs produced 550 250 $ 5 Total Direct Manufacturing Labor Costs Budget For the Month of April Output units DMLH Total per unit 3 108,650 82,150 190,800 8,715 105,500 465 $ 114,680 Salaries Other fixed costs Sales commissions Total nonmanufacturing costs Hourly Hours Wage Rate 1,650 $ 1,250 Nonmanufacturing Costs Budget For the Month of April $ 18,500 20,000 1,908 40,408 Total 10 $ 16,500 10 12,500 $ 29,000 Cash balance, beginning Add receipts Cash sales Credit card sales Cash Budget April 30 Total cash available for needs Deduct disbursements Direct materials Direct manufacturing labor Manufacturing overhead Nonmanufacturing salaries Sales commissions Other nonmanufacturing fixed costs Machinery purchase Income taxes Total disbursements Cash excess (deficiency) Financing Repayment of loan Interest on loan Total effects of financing Ending cash balance, April 30
Expert Answer:
Answer rating: 100% (QA)
1 CASH BUDGET April30 Particulars Amount Cash balance beginning 0 Add Receipts Receipts from c... View the full answer
Related Book For
Discovering Advanced Algebra An Investigative Approach
ISBN: 978-1559539845
1st edition
Authors: Jerald Murdock, Ellen Kamischke, Eric Kamischke
Posted Date:
Students also viewed these general management questions
-
For 7a-c, use u1= 4. Round your answers to the nearest thousandth. a. For a geometric series with r = 0.7, find S10 and S40. b. For r = 1.3, find S10 and S40. c. For r = 1, find S10 and S40. d. Graph...
-
Skulas, Inc., manufactures and sells snowboards. Skulas manufactures a single model, the Pipex. In late 2017, Skulass management accountant gathered the following data to prepare budgets for January...
-
Prepare a cash budget for the Ace Manufacturing Company, indicating receipts and disbursements for May, June, and July. The firm wishes to maintain at all times a minimum cash balance of $20,000....
-
Identify and describe a time (that you would be comfortable sharing for the purposes of this assignment) when you faced a challenge in a friendship, like a betrayal or geographic distance.
-
A shopper in a mall is on an escalator that is moving downward at an angle of 41.8o below the horizontal at a constant speed of 0.75 m/s. At the same time a little boy drops a toy parachute from a...
-
Ethane, C 2 H 6 , dissociates into methyl radicals by a firstorder reaction at 700C. If 820. mg of ethane is confined to a reaction vessel of volume 2.00 L and heated to 700C, what is the initial...
-
Prove the following for matrices \(A, B\), and \(C\). a. \((A B) C=A(B C)\). b. \((A B)^{T}=B^{T} A^{T}\) c. \(\operatorname{tr}(A)\) is invariant under similarity transformations. d. If \(A\) and...
-
Variable and absorption costing and breakeven points Mega-Air, Inc., manufactures a specialized snowboard made for the advanced snowboarder. Mega-Air began 2011 with an inventory of 240 snowboards....
-
On 1 July 2018 Ma Ltd acquires a 30 per cent interest in Pa Ltd for a cash consideration of $540 000. On the date of the acquisition, the assets of Pa Ltd are reported at fair value. The share...
-
On 12/31/2021, 7-Eleven acquired 75 percent of Speedway's net identifiable assets for $177,000. The book value of Speedway's assets was equal to $210,000 at the date of acquisition. The fair value of...
-
discuss Reinstate briefly, what your classmate has discussed Extend your classmate's posting with additional information If available, suggest alternatives to your classmate's opinion. The basic...
-
Tools of environmental management need to be eco-efficient. What is ecoefficiency? What is an eco-efficient tool? Provide a critical analysis of the view that conventional life-cycle assessment is...
-
Stocks and flows are important in the management of a companys financial affairs and in the management of its ecological affairs (or of its impacts).What, if any, is the interrelationship between...
-
Products, geographic sites and businesses represent three objects for the collection, classification and communication of physical environmental information. Are these three objects related in any...
-
Are there any circumstances when top management will be interested in detailed ecological accounting information? Explain.
-
Internal ecological accounting provides information for a number of internal environmental impact added objects. What are these objects? Does internal ecological accounting information differ...
-
Can you please answer 22 and 23 What is the purpose of a cash budget? To maximize the output of mutually exclusive events Prevent a negative cash balance Detect cash savings To ensure cish is applied...
-
Drainee purchases direct materials each month. Its payment history shows that 65% is paid in the month of purchase with the remaining balance paid the month after purchase. Prepare a cash payment...
-
Recall that the general quadratic equation is Ax2 + Bxy + Cy2 + Dx + Ey + F = 0. Let A = 0, B = 4, C = 0, D = 0, E = 0, and F = - 1. a. Graph this equation. What type of conic section is formed? b....
-
Toby has only a balance scale, a single 40 g mass, and a stack of both white and red blocks. (Assume that all white blocks have the same mass and all red blocks have the same mass.) Toby discovers...
-
Consider the equation y = (x - 1) (x + 4) / (x - 2) (x + 3). a. Describe the features of the graph of this function. b. Describe the end behavior of the graph. c. Sketch the graph.
-
The equilibrium exchange rate Consider the following quantity of dollars demanded and supplied daily in millions as a function of the dollars peso price, S: a. Solve for the equilibrium exchange rate...
-
Intervention in the foreign exchange market Argentina pegged its currency, the peso, to the US dollar at a rate of 1 to 1 from April 1991 to November 2001. Under the rules of the currency board, the...
-
The bidask spread (I) In Table 3.14, consider the bid and ask spot quotations in dollars per pound (\($/),\) i.e. in American terms: a. Compute the bid and quotations in European terms, i.e. in...
Study smarter with the SolutionInn App