COVID 19 Co has forecast sales to be $128,000 in February, $137,000 in March, $151,000 in April, and $148,000 in May. The average cost of goods sold is 70% of sales All sales are on made on credit and sales are collected 60% in the month of sale, and 40% the month following What are budgeted cash receipts in May? Select one O a $149,20o OF b.$133,400 O S137,400 d. $96,900
Q: A company expects the following sales for the coming year: July to December 120,000 $5.50 January to…
A: Budgeted sales revenue is the amount of sales that the company is expected to be made during the…
Q: 7) Ehrlich Corporation has projected sales in units for the third quarter of the coming year as…
A: Sales amount :- July = 50,000 x 14 = $700,000 August = 40,000 x 14 = $560,000 September = 60,000 x…
Q: Al Maha Company makes collections on sales according to the following schedule: 10% in the month of…
A: Cash budget means expected cash receipts and expected cash payment with opening and closing cash…
Q: Ivory Inc. has forecast purchases on account to be $321,000 in March, $381,000 in April, $431,000 in…
A: A cash budget specifies the expected sources of cash over a certain time period. This budget is used…
Q: Avril Company makes collections on sales according to the following schedule: 30% in the month of…
A: Cash collection in March from January sales = January sales x 11% = $150,000 x 11% = $16500
Q: Sved Gner tar trecer saies to be SzZ.000 in February, $35,000 in March, $152,000 in April, and…
A: Budgeted cash receipt in March = (Budgeted sales in March x 65%) + (Budgeted sales in February x…
Q: Browning Company's sales budget shows the following expected total sales: Month Sales $22,000…
A: The correct answer is $39,577.
Q: BUDGETED FINANCIAL STATEMENTS CELEBI CORP. has the following sales forecast for the first four…
A: What is meant by Budgeting? It is the process of forecasting future production, sales, operating,…
Q: Dane Inc. has forecast purchases on account to be $465,000 in March, 555,000 in April, $630,000 in…
A: Since you have asked multiple question, we will solve the first question for you. If you want any…
Q: Dolce Co. estimates its sales at 180,000 units in the first quarter and that sales will increase by…
A: Cash sales are 30% 65% of credit sales will be received in same quarter. Quarter 2 sales units =…
Q: COVID 19 Co. has forecast purchases on account to be $316.000 in March. $377.000 in April. 5429.00o…
A: Account payable is an account prepared to record the amount of credit purchase by the company. It is…
Q: Grenoble Enterprises had sales of $50,000 in March and $60,000 in April. Forecast sales for May,…
A: It is a tool which indicates the amount of available cash is appropriate or not for the operational…
Q: Alpha Company makes all its sales on account. The accounts receivable payment experience is as…
A: Budgeted cash collection is the expected cash is to be collected in a particular month for the…
Q: Please give solution All sales of Paige Company are on account. Budgeted sales for the first…
A: JANUARY SALES =96000 FEBRUARY SALES = 168800 MARCH = 158400 RECEIPT IN MARCH = JANUARY AMOUNT * 36%…
Q: Vidro Company prepares monthly cash budgets. Relevant data from operating budgets for 2011 are:…
A: NOTE : As per BARTLEBY guidelines, when multiple questions are given then first question is to be…
Q: A company has the following budgeted sales data: January February March April Credit Sales…
A: A cash budget specifies the expected revenue and expenditure in the future. This budget is used to…
Q: Sved hary hc hes forecast purchases on account to be $313.000 in March, $373,000 in April, $423,000…
A: Budgeted cash payment for June = (Budgeted purchases for June *70%) + (Budgeted purchases of…
Q: Quincy Inc. projected sales of 38,000 personal journals for 20Y6. The estimated January 1, 20Y6,…
A: Production budget: It shows the quantities of units that a company must produce to meet the budgeted…
Q: Alpha CD Company has a sales budget for next month of P150,000. Cost of goods sold is expected to be…
A: For the calculation of ending accounts payable, It is required to know the balance of the total…
Q: Cash Receipts from Credit Sales Walmart's budgeted sales are as follows: January $150,000…
A: Sales usually have a pattern, wherein only a certain percentage of sales are realized in cash and…
Q: Orange Company has sales of $50,000 in March and $60,000 in April. Forecast sales for May, June, and…
A: The cash budget is prepared by estimating the cash inflows and cash outflows for the period and…
Q: 13. Piatt Company expects cash sales for July of $16,000, and a 23% monthly increase during August…
A: Budget is the statement prepared by the estimated Revenue & expenses for a particular period for…
Q: Elmo has forecast sales to be $125,000 in February, $135,000 in March, $150,000 in April, and…
A: Given: February : $125,000 March : $135,000 April : $150,000 May : $140,000…
Q: What is the amount of Accounts Receivable as of September 30th
A: Cash budget: Cash budget is a budget prepared by the company for analysing the future cash receipts…
Q: 5. Platinum Trophy collects 25% of its sales on account in the month of the sale and 75% in the…
A: A budget is a forecast of revenue and expenses for a certain future period of time that is generally…
Q: Wallace Company provides the following data for next year: Budgeted Sales $126,000 Month January…
A: Cost of goods sold of a business says that how much cost has been incurred for selling goods after…
Q: Browning Company's sales budget shows the following expected total sales: Month Sales $23,000…
A: Total Cash Inflow in April including cash sale:
Q: Sohar Company. estimates its sales at 180,000 units in the first quarter and that sales will…
A: Production units means how many units needs to be produce to fulfill sales demand and ending…
Q: 1.Based on the following data, prepare a cash budget (in proper form with labels) for July and…
A: Cash budget is a kind of budget where it was used by the company to plan for its disbursements and…
Q: COVID 19 Co has forecast purchases on account to be $318,000 in March, $370,000 in April, $421,000…
A: Budgeted accounts payable for June 30 = Purchase on account for June x 35%
Q: Cash Receipts The sales budget for Perrier Inc. is forecasted as follows: Month Sales Revenue May…
A: We have the following information: 60 percent in the month of sale. 20 percent in the month…
Q: Reck Chocolates reports the following information from its sales budget: Expected Sales amount: July…
A: Cash budget means expected cash receipts and expected cash payment with opening and closing cash…
Q: Create a cash budget from April to July based on the following information. Unit sales for April…
A: The question is related to the Cash Budget. Cash Budget is a summary of cash receipts and cash…
Q: Folgerty Enterprises prepared the following sales budget: Month Budgeted Sales March $6,000…
A: given that, Desired finished goods inventory levels at the end of the month are 20% of the next…
Q: must have a minimum cash balance of RM15,000 at the beginning of each month. Construct cash budget…
A:
Q: Blue has forecast sales to be $410,000 in February, $540,000 in March, $580,000 in April, and…
A: Budgeted cash receipt in May = cash receipt from credit sales in May + cash receipt from credit…
Q: Compton Company expects the following total sales: Month Sales March $30,000 April $20,000…
A: Given that: Credit Sales = 60% of Sales 30% of credit sales will be received in same month and 70%…
Q: COVID 19 Co has forecast purchases on account to be $312.000 in March, $377.000 in April, $421,000…
A: Budgeted cash payment for May = May purchases x 60% + April purchases x 40%
Q: A Sendai clothing wholesaler was preparing its sales budget for the first quarter of 20X8. Forecast…
A: Hey, since there are multiple questions posted, we will answer the first question. If you want any…
Q: Beyonce Company estimates its sales at 4,000 auto mufflers in the first quarter, sales will increase…
A: CASH COLLECTION IN CURRENT QUARTER : = 70 % OF THE SALES OF CURRENT QUARTER + 30% OF THE SALES OF…
Q: Browning Company's sales budget shows the following expected total sales: Month Sales $17,000…
A: Calculation of cash inflows in April:
Q: COVID19Co. has forecast purchases on account to be $316.000 in March. $377.000 in April. $429.00o in…
A: Budgeted Accounts Payable balance for April 30 = Purchases on account for April x 40%
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Feb | Mar | April | May | |
Sales | $128,000 | $137,000 | $151,000 | $148,000 |
Cash collected: | ||||
In the month of sales (60%) | $76,800 | $82,200 | $90,600 | $88,800 |
In the following month (40%) | $51,200 | $54,800 | $60,400 | |
Total cash collection: | $76,800 | $133,400 | $145,400 | $149,200 |
Step by step
Solved in 2 steps
- Pasadena Candle Inc. projected sales of 800,000 candles for January. The estimated January 1 inventory is 35,000 units, and the desired January 31 inventory is 20,000 units. What is the budgeted production (in units) for January?Cash Budget The controller of Feinberg Company is gathering data to prepare the cash budget for July. He plans to develop the budget from the following information: a. Of all sales, 40% are cash sales. b. Of credit sales, 45% are collected within the month of sale. Half of the credit sales collected within the month receive a 2% cash discount (for accounts paid within 10 days). Thirty percent of credit sales are collected in the following month; remaining credit sales are collected the month thereafter. There are virtually no bad debts. c. Sales for the second two quarters of the year follow. (Note: The first 3 months are actual sales, and the last 3 months are estimated sales.) d. The company sells all that it produces each month. The cost of raw materials equals 26% of each sales dollar. The company requires a monthly ending inventory of raw materials equal to the coming months production requirements. Of raw materials purchases, 50% is paid for in the month of purchase. The remaining 50% is paid for in the following month. e. Wages total 105,000 each month and are paid in the month incurred. f. Budgeted monthly operating expenses total 376,000, of which 45,000 is depreciation and 6,000 is expiration of prepaid insurance (the annual premium of 72,000 is paid on January 1). g. Dividends of 130,000, declared on June 30, will be paid on July 15. h. Old equipment will be sold for 25,200 on July 4. i. On July 13, new equipment will be purchased for 173,000. j. The company maintains a minimum cash balance of 20,000. k. The cash balance on July 1 is 27,000. Required: Prepare a cash budget for July. Give a supporting schedule that details the cash collections from sales.The sales department of Macro Manufacturing Co. has forecast sales for its single product to be 20,000 units for June, with three-quarters of the sales expected in the East region and one-fourth in the West region. The budgeted selling price is 25 per unit. The desired ending inventory on June 30 is 2,000 units, and the expected beginning inventory on June 1 is 3,000 units. Prepare the following: a. A sales budget for June. b. A production budget for June.
- CASH BUDGETING Helen Bowers, owner of Helens Fashion Designs, is planning to request a line of credit from her bank. She has estimated the following sales forecasts for the firm for parts of 2014 and 2015: May 2014 180,000 June 180,000 July 360,000 August 540,000 September 720,000 October 360.000 November 360,000 December 90,000 January 2015 180.000 Estimates regarding payments obtained from the credit department are as follows: collected within the month of sale, 10%; collected the month following the sale, 75%; collected the second month following the sale, 15%. Payments for labor and raw materials are made the month after these services were provided. Here are the estimated costs of labor plus raw materials: May 2014 90,000 June 90,000 July 126,000 August 882.000 September 306,000 October 234,000 November 162,000 December 90,000 General and administrative salaries are approximately 27,000 a month. Lease payments under long-term leases are 9,000 a month. Depreciation charges are 36,000 a month. Miscellaneous expenses arc S2,700 a month. Income tax payments of 63,000 arc due in September and December. A progress payment of 180,000 on a new design studio must be paid in October. Cash on hand on July 1 will be 132,000, and a minimum cash balance of 90,000 should be maintained throughout the cash budget period. a. Prepare a monthly cash budget for the last 6 months of 2014. b. Prepare monthly estimates of the required financing or excess funds that is, the amount of money Bowers will need to borrow or will have available to invest. c. Now suppose receipts from sales come in uniformly during the month (that is, cash receipts come in at the rate of 130 each day), but all outflows must be paid on the 5th. Will this affect the cash budget? That is, will the cash budget you prepared be valid under these assumptions? If not, what could be done to make a valid estimate of the peak financing requirements? No calculations are required, although if you prefer, you can use calculations to illustrate the effects. d. Bowers sales are seasonal; and her company produces on a seasonal basis, just ahead of sales. Without making any calculations, discuss how the companys current and debt ratios would vary during the year if all financial requirements were met with short-term bank loans. Could changes in these ratios affect the firms ability to obtain bank credit? Explain.Cash budget The controller of Mercury Shoes Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: The company expects to sell about 10% of its merchandise for cash. Of sales on account, 60% are expected to be collected in the month following the sale and the remainder the following month (second month after sale). Depreciation, insurance, and property tax expense represent 12,000 of the estimated monthly manufacturing costs. The annual insurance premium is paid in February, and the annual property taxes are paid in November. Of the remainder of the manufacturing costs, 80% are expected to be paid in the month in which they are incurred and the balance in the following month. Current assets as of June 1 include cash of 42,000, marketable securities of 25,000, and accounts receivable of 198,000 (150,000 from May sales and 48,000 from April sales). Sales on account in April and May were 120,000 and 150,000, respectively. Current liabilities as of June 1 include 13,000 of accounts payable incurred in May for manufacturing costs. All selling and administrative expenses are paid in cash in the period they are incurred. An estimated income tax payment of 24,000 will be made in July. Mercury Shoes regular quarterly dividend of 15,000 is expected to be declared in July and paid in August. Management desires to maintain a minimum cash balance of 40,000. Instructions Prepare a monthly cash budget and supporting schedules for June, July, and August. On the basis of the cash budget prepared in part (1), what recommendation should be made to the controller?Pilsner Inc. purchases raw materials on account for use in production. The direct materials purchases budget shows the following expected purchases on account: Pilsner typically pays 25% on account in the month of billing and 75% the next month. Required: 1. How much cash is required for payments on account in May? 2. How much cash is expected for payments on account in June?
- Eastman, Inc., manufactures and sells three products: R, S, and T. In January, Eastman, Inc., budgeted sales of the following. At the end of the year, actual sales revenue for Product R and Product S was 3,075,000 and 3,254,000, respectively. The actual price charged for Product R was 25 and for Product S was 20. Only 10 was charged for Product T to encourage more consumers to buy it, and actual sales revenue equaled 540,000 for this product. Required: 1. Calculate the sales price and sales volume variances for each of the three products based on the original budget. 2. Suppose that Product T is a new product just introduced during the year. What pricing strategy is Eastman, Inc., following for this product?Coral Seas Jewelry Company makes and sells costume jewelry. For the coming year, Coral Seas expects sales of 15.9 million and cost of goods sold of 8.75 million. Advertising is a key part of Coral Seas business strategy, and total marketing expense for the year is budgeted at 2.8 million. Total administrative expenses are expected to be 675,000. Coral Seas has no interest expense. Income taxes are paid at the rate of 40 percent of operating income. Required: 1. Construct a budgeted income statement for Coral Seas Jewelry Company for the coming year. 2. What if Coral Seas had interest payments of 500,000 during the year? What effect would that have on operating income? On income before taxes? On net income?CASH BUDGETING Helen Bowers, owner of Helens Fashion Designs, is planning to request a line of credit from her bank. She has estimated the following sales forecasts for the firm for parts of 2016 and 2017. May 2016 180,000 June 180,000 July 360,000 August 540,000 September 720,000 October 360,000 November 360,000 December 90,000 January 2017 180,000 Estimates regarding payments obtained from the credit department are as follows: collected within the month of sale, 10%; collected the month following the sale. 75%; collected the second month following the sale, 15%. Payments for labor and raw materials are made the month after these services were provided. Here are the estimated costs of labor plus raw materials: May 2016 90,000 June 90,000 July 126,000 August 882,000 September 306,000 October 234,000 November 162,000 December 90,000 General and administrative salaries are approximately 27,000 a month. Lease payments under long-term leases are 9,000 a month. Depredation charges are 36,000 a month. Miscellaneous expenses are 2,700 a month. Income tax payments of 63,000 are due in September and December. A progress payment of 180,000 on a new design studio must be paid in October. Cash on hand on July 1 will be 132,000, and a minimum cash balance of 90,000 should be maintained throughout the cash budget period. a. Prepare a monthly cash budget for the last 6 months of 2016. b. Prepare monthly estimates of the required financing or excess fundsthat is, the amount of money Bowers will need to borrow or will have available to invest. c. Now suppose receipts from sales come in uniformly during the month (that is, cash receipts come in at the rate of 1/30 each day), but all outflows must be paid on the 5th. Will this affect the cash budget? That is, will the cash budget you prepared be valid under these assumptions? If not, what could be done to make a valid estimate of the peak financing requirements? No calculations are required, although if you prefer, you can use calculations to illustrate the effects. d. Bowers sales are seasonal; and her company produces on a seasonal basis, just ahead of sales. Without making any calculations, discuss how the companys current and debt ratios would vary during the year if ail financial requirements were met with short-term bank loans. Could changes in these ratios affect the firms ability to obtain bank credit? Explain.
- Shalimar Company manufactures and sells industrial products. For next year, Shalimar has budgeted the follow sales: In Shalimars experience, 10 percent of sales are paid in cash. Of the sales on account, 65 percent are collected in the quarter of sale, 25 percent are collected in the quarter following the sale, and 7 percent are collected in the second quarter after the sale. The remaining 3 percent are never collected. Total sales for the third quarter of the current year are 4,900,000 and for the fourth quarter of the current year are 6,850,000. Required: 1. Calculate cash sales and credit sales expected in the last two quarters of the current year, and in each quarter of next year. 2. Construct a cash receipts budget for Shalimar Company for each quarter of the next year, showing the cash sales and the cash collections from credit sales. 3. What if the recession led Shalimars top management to assume that in the next year 10 percent of credit sales would never be collected? The expected payment percentages in the quarter of sale and the quarter after sale are assumed to be the same. How would that affect cash received in each quarter? Construct a revised cash budget using the new assumption.CASH BUDGETING Helen Bowers, owner of Helens Fashion Designs, is planning to request a line of credit from her bank. She has estimated the following sales forecasts for the firm for parts of 2015 and 2016: May 2015 180,000 June 180,000 July 360,000 August 540,000 September 720,000 October 360,000 November 360,000 December 90,000 January 2016 180,000 Estimates regarding payments obtained from the credit department are as follows: collected within the month of sale, 10%; collected the month following the sale, 75%; collected the second month following the sale, 15%. Payments for labor and raw materials are made the month after these services were provided. Here are the estimated costs of labor plus raw materials: May 2015 90,000 June 90,000 July 126,000 August 882,000 September 306,000 October 234,000 November 162,000 December 90,000 General and administrative salaries are approximately 27,000 a month. Lease payments under long-term leases are 9,000 a month. Depreciation charges are 36,000 a month. Miscellaneous expenses are 2,700 a month. Income tax payments of 63,000 are due in September and December. A progress payment of 180,000 on a new design studio must be paid in October. Cash on hand on July 1 will be 132,000, and a minimum cash balance of 90,000 should be maintained throughout the cash budget period. a. Prepare a monthly cash budget for the last 6 months of 2015. b. Prepare monthly estimates of the required financing or excess fundsthat is, the amount of money Bowers will need to borrow or will have available to invest. c. Now suppose receipts from sales come in uniformly during the month (that is, cash receipts come in at the rate of 1 30 each day), but all outflows must be paid on the 5th. Will this affect the cash budget? That is, will the cash budget you prepared be valid under these assumptions? If not, what could be done to make a valid estimate of the peak financing requirements? No calculations are required, although if you prefer, you can use calculations to illustrate the effects. d. Bowers sales are seasonal; and her company produces on a seasonal basis, just ahead of sales. Without making any calculations, discuss how the companys current and debt ratios would vary during the year if all financial requirements were met with short-term bank loans. Could changes in these ratios affect the firms ability to obtain bank credit? Explain.Lens Junction sells lenses for $45 each and is estimating sales of 15,000 units in January and 18,000 in February. Each lens consists of 2 pounds of silicon costing $2.50 per pound, 3 oz of solution costing $3 per ounce, and 30 minutes of direct labor at a labor rate of $18 per hour. Desired inventory levels are: Â Prepare a sales budget, production budget. direct materials budget for silicon and solution, and a direct labor budget.