Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

View Policies Current Attempt in Progress The Bonita Company is in a seasonal business and prepares quarterly budgets. Its fiscal year runs from January 1

image text in transcribedimage text in transcribed

View Policies Current Attempt in Progress The Bonita Company is in a seasonal business and prepares quarterly budgets. Its fiscal year runs from January 1 through December 31. Production occurs only in the first quarter (January to March), but sales take place throughout the year. The sales forecast for the coming year shows the following: First quarter $480,000 Third quarter $480,000 Second quarter 312,000 Fourth quarter 480,000 There are no cash sales, and the beginning balance of receivables is expected to be collected in the first quarter. Subsequent collections are two-thirds in the quarter when sales take place and one-third in the following quarter. The company makes materials purchases valued at $402,000 in the first quarter, but makes no purchases in the last three quarters. It makes payment when it purchases the materials. Direct labour of $353,000 is incurred and paid only in the first quarter. Factory overhead of $338,000 is also incurred and paid in the first quarter, and is at a standby level of $101,000 during the other three quarters. Selling and administrative expenses of $34,000 are paid each quarter throughout the year. Bonita has an operating line of credit with its bank at an interest rate of 5% per annum. The company plans to keep a cash balance of at least $10,000 at all times, and it will borrow and repay in multiples of $5,000. It makes all borrowings at the beginning of a quarter, and makes all payments at the end of a quarter. It pays interest only on the portion of the loan that it repays in a quarter. The company plans to purchase equipment in the second and fourth quarters for $70,000 and $150,000, respectively. The cash balance on January 1 is $25,000 and accounts receivable total $151,000. Prepare a cash budget for the year. Show receipts, disbursements, the ending cash balance before borrowing, the amounts and repaid, interest payments, and the ending cash balance. (Round answers to the nearest whole dollar, e.g. 5,275.) Try Snip & Sket THE BONITA COMPANY Cash Budget For the Four Quarters Ending December 31 Quarter 1 2 3 25000 | A $ View Policies Current Attempt in Progress The Bonita Company is in a seasonal business and prepares quarterly budgets. Its fiscal year runs from January 1 through December 31. Production occurs only in the first quarter (January to March), but sales take place throughout the year. The sales forecast for the coming year shows the following: First quarter $480,000 Third quarter $480,000 Second quarter 312,000 Fourth quarter 480,000 There are no cash sales, and the beginning balance of receivables is expected to be collected in the first quarter. Subsequent collections are two-thirds in the quarter when sales take place and one-third in the following quarter. The company makes materials purchases valued at $402,000 in the first quarter, but makes no purchases in the last three quarters. It makes payment when it purchases the materials. Direct labour of $353,000 is incurred and paid only in the first quarter. Factory overhead of $338,000 is also incurred and paid in the first quarter, and is at a standby level of $101,000 during the other three quarters. Selling and administrative expenses of $34,000 are paid each quarter throughout the year. Bonita has an operating line of credit with its bank at an interest rate of 5% per annum. The company plans to keep a cash balance of at least $10,000 at all times, and it will borrow and repay in multiples of $5,000. It makes all borrowings at the beginning of a quarter, and makes all payments at the end of a quarter. It pays interest only on the portion of the loan that it repays in a quarter. The company plans to purchase equipment in the second and fourth quarters for $70,000 and $150,000, respectively. The cash balance on January 1 is $25,000 and accounts receivable total $151,000. Prepare a cash budget for the year. Show receipts, disbursements, the ending cash balance before borrowing, the amounts and repaid, interest payments, and the ending cash balance. (Round answers to the nearest whole dollar, e.g. 5,275.) Try Snip & Sket THE BONITA COMPANY Cash Budget For the Four Quarters Ending December 31 Quarter 1 2 3 25000 | A $

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

Step: 3

blur-text-image

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

The Internal Auditor At Work A Practical Guide To Everyday Challenges

Authors: K. H. Spencer Pickett

1st Edition

0471458392, 978-0471458395

More Books

Students also viewed these Accounting questions