Question
Summary: The following data is provided for the company to complete certain parts of the master budget. Requirements: Create the following budgets for each quarter
Summary:
The following data is provided for the company to complete certain parts of the master budget.
Requirements:
Create the following budgets for each quarter and in total for the year.
Sales budget
Cash collections budget
Cash budget
Master Budget Data
The budgeted unit sales are 500 units, 700 units, 800 units, and 1,000 units for quarters 1-4, respectively. The budgeted selling price is $50 per unit.
All sales are on credit. 50% percent of credit sales are collected in the quarter of the sale, 35% are collected in the next quarter, and the remainder is collected in the quarter after. The following data is provided to complete the cash collections budget:
Q1 cash collection from prior year Q4 sales: $9,000
Q1 cash collection from prior year Q3 sales: $2,000
Q2 cash collection from prior year Q4 sales: $1,000
The company plans to maintain a minimum cash balance at the end of each quarter of $60,000. If the cash balance is below $60,000, the company will borrow money from the bank to meet their minimum. All borrowings take place on the last day of the quarter, an interest rate of 2.5% per quarter, and principal and interest are paid quarterly. The following data is provided to complete the cash budget:
Beginning of the year cash balance: $70,000
Q1 total cash disbursements: $26,000
Q2 total cash disbursements: $41,250
Q3 total cash disbursements: $29,000
Q4 total cash disbursements: $38,000
Briefly explain what caused the change in the ending year-end cash balance.
Note: When completing the cash budget remember that all borrowings that place on the last day of the quarter and principal and interest payments take place in the next quarter.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started