The Operating and Cash Budgets Hey team, I am having a little trouble with this budget Help is greatly appreciated A, B, C and D are already completed The Operating Budget Input your forecast product mix, as provided by the Marketing Department There is much debate as to the probable sales mix between the two sizes Input a product mix of your choice (make sure these two add up to 100 ) Input the efficiency rate for your direct labor, as projected by the VP of Manufacturing Direct labor consists of your chef, Pepe, who has agreed to a low wage as long as cigarette and bathroom breaks are included DO NOT CHANGE THIS LABOR RATE However, you must calculate the chef's efficiency rate Input your standard rate of how many minutes it will take to make one pizza from order to box Input the sales commission, as provided by the VP of Sales and the department's fixed costs Ingredient and material costs, based on quotes after an extensive request for proposal (RFP), are good for two years DO NOT CHANGE THE DIRECT MATERIAL RATES The only variable selling cost is a sales commission based on a percent of sales revenue Input the percent you wish to pay your sales manager Input the administrative fixed costs as provided by the CFO Selling expenses include a fixed component for the sales manager's salary and car allowance for any company business use of their personal auto Input the monthly salary you wish to pay for compensation Calculate the break even sales Calculate sales volume needed to make $200,000 in net income The Cash Budget If needed, copy the sales from the first quarter operating budget Ensure that the sales revenues for January through March is the same as that on the operating budget Using an aging of the collection period, as provided by the credit manager, forecast cash receipts by month Calculate total cash receipts for January through March For each month's cash disbursements, you are to assume that half of the direct material payments are from the current month's purchases and half are from the prior month's purchases All selling and administrative expenses are paid in the month incurred Calculate the forecast direct material cash payments by month Determine the timing of a capital expenditure You are to decide in which month to invest a significant amount of cash in a facility expansion Determine the timing and amount of financing You are also to decide on the timing and amount of financing that will cover any month in which you do not meet the compensating cash balance requirement At the end of the first quarter, management desires to have any new debt for this expansion paid off (meaning a 0 balance)

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jun 27, 2024

The Operating and Cash Budgets

Hey team, I am having a little trouble with this budget. Help is greatly appreciated. A, B, C and D are already completed

The Operating Budget

Input your forecast product mix, as provided by the Marketing Department. There is much debate as to the probable sales mix between the two sizes. Input a product mix of your choice (make sure these two add up to 100%).
Input the efficiency rate for your direct labor, as projected by the VP of Manufacturing. Direct labor consists of your chef, Pepe, who has agreed to a low wage as long as cigarette and bathroom breaks are included. DO NOT CHANGE THIS LABOR RATE. However, you must calculate the chef's efficiency rate. Input your standard rate of how many minutes it will take to make one pizza from order to box.
Input the sales commission, as provided by the VP of Sales and the department's fixed costs. Ingredient and material costs, based on quotes after an extensive request for proposal (RFP), are good for two years. DO NOT CHANGE THE DIRECT MATERIAL RATES. The only variable selling cost is a sales commission based on a percent of sales revenue. Input the percent you wish to pay your sales manager.
Input the administrative fixed costs as provided by the CFO. Selling expenses include a fixed component for the sales manager's salary and car allowance for any company business use of their personal auto. Input the monthly salary you wish to pay for compensation.
Calculate the break-even sales.
Calculate sales volume needed to make $200,000 in net income

The Cash Budget

If needed, copy the sales from the first quarter operating budget. Ensure that the sales revenues for January through March is the same as that on the operating budget.
Using an aging of the collection period, as provided by the credit manager, forecast cash receipts by month. Calculate total cash receipts for January through March. For each month's cash disbursements, you are to assume that half of the direct material payments are from the current month's purchases and half are from the prior month's purchases. All selling and administrative expenses are paid in the month incurred.
Calculate the forecast direct material cash payments by month.
Determine the timing of a capital expenditure. You are to decide in which month to invest a significant amount of cash in a facility expansion.
Determine the timing and amount of financing. You are also to decide on the timing and amount of financing that will cover any month in which you do not meet the compensating cash balance requirement.

At the end of the first quarter, management desires to have any new debt for this expansion paid off (meaning a 0 balance).