1. Kayak Co. budgeted the following cash receipts (excluding cash receipts from loans received) and cash disbursements (excluding cash disbursements for loan principal and interest payments) for the first three months of next year.
|
|
Cash Receipts |
Cash Disbursements |
||
|
January |
$ |
518,000 |
$ |
485,000 |
|
February |
|
412,500 |
|
358,000 |
|
March |
|
462,000 |
|
532,000 |
|
|
||||
|
According to a credit agreement with the company’s bank, Kayak promises to have a minimum cash balance of $30,000 at each month-end. In return, the bank has agreed that the company can borrow up to $150,000 at an annual interest rate of 12%, paid on the last day of each month. The interest is computed based on the beginning balance of the loan for the month. The company repays principal on the loan with available cash on the last day of each month. The company has a cash balance of $30,000 and a loan balance of $60,000 at January 1. |
Prepare monthly cash budgets for each of the first three months of next year. (Amounts to be deducted should be indicated by a minus sign.)
|
2. Walker Company prepares monthly budgets. The current budget plans for a September ending inventory of 38,000 units. Company policy is to end each month with merchandise inventory equal to a specified percent of budgeted sales for the following month. Budgeted sales and merchandise purchases for the next three months follow. |
|
|
Sales (Units) |
Purchases (Units) |
|
July |
160,000 |
194,000 |
|
August |
330,000 |
324,000 |
|
September |
300,000 |
278,000 |
|
|
||
|
3. 3. Use the following information to prepare the July cash budget for Acco Co. It should show expected cash receipts and cash disbursements for the month and the cash balance expected on July 31. |
|
|
|
a. |
Beginning cash balance on July 1: $64,000. |
|
b. |
Cash receipts from sales: 35% is collected in the month of sale, 50% in the next month, and 15% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,750,000; June (actual), $1,480,000; and July (budgeted), $1,540,000. |
|
c. |
Payments on merchandise purchases: 90% in the month of purchase and 10% in the month following purchase. Purchases amounts are: June (actual), $570,000; and July (budgeted), $450,000. |
|
d. |
Budgeted cash disbursements for salaries in July: $220,000. |
|
e. |
Budgeted depreciation expense for July: $15,000. |
|
f. |
Other cash expenses budgeted for July: $110,000. |
|
g. |
Accrued income taxes due in July: $90,000. |
|
h. |
Bank loan interest due in July: $8,500 |
1. Calculation of cash receipts from sales collected in May, June, July, July 31 Accounts Rec.
2. Calculation of cash payments for merchandise paid in June, July, July 31 Accounts Rec
|
4. 4. Following information relates to Acco Co. |
|
|
|
a. |
Beginning cash balance on July 1: $40,000. |
|
b. |
Cash receipts from sales: 30% is collected in the month of sale, 50% in the next month, and 20% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,376,000; June (actual), $960,000; and July (budgeted), $1,120,000. |
|
c. |
Payments on merchandise purchases: 60% in the month of purchase and 40% in the month following purchase. Purchases amounts are: June (actual), $344,000; and July (budgeted), $600,000. |
|
d. |
Budgeted cash disbursements for salaries in July: $168,800. |
|
e. |
Budgeted depreciation expense for July: $9,600. |
|
f. |
Other cash expenses budgeted for July: $120,000. |
|
g. |
Accrued income taxes due in July: $80,000 (related to June). |
|
h. |
Bank loan interest paid July 31: $5,280. |
|
Additional Information: |
|
|
a. |
Cost of goods sold is 44% of sales. |
|
b. |
Inventory at the end of June is $64,000 and at the end of July is $171,200. |
|
c. |
Salaries payable on June 30 are $40,000 and are expected to be $32,000 on July 31. |
|
d. |
The equipment account balance is $1,280,000 on July 31. On June 30, the accumulated depreciation on equipment is $224,000. |
|
e. |
The $5,280 cash payment of interest represents the 1% monthly expense on a bank loan of $528,000. |
|
f. |
Income taxes payable on July 31 are $99,456, and the income tax rate applicable to the company is 30%. |
|
g. |
The only other balance sheet accounts are: Common Stock, with a balance of $464,000 on June 30; and Retained Earnings, with a balance of $857,600 on June 30. |
|
Prepare a budgeted income statement for the month of July and a budgeted balance sheet for July 31. |
|
5. 5. Tempo Company’s fixed budget for the first quarter of calendar year 2013 reveals the following. |
|
|
|
|
|
|
|
|
|
|
|
Sales (12,000 units) |
|
|
|
|
|
$ |
2,424,000 |
|
|
Cost of goods sold |
|
|
|
|
|
|
|
|
|
Direct materials |
|
$ |
276,600 |
|
|
|
|
|
|
Direct labor |
|
|
515,280 |
|
|
|
|
|
|
Production supplies |
|
|
318,360 |
|
|
|
|
|
|
Plant manager salary |
|
|
76,600 |
|
|
|
1,186,840 |
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
1,237,160 |
|
|
Selling expenses |
|
|
|
|
|
|
|
|
|
Sales commissions |
|
|
105,600 |
|
|
|
|
|
|
Packaging |
|
|
184,080 |
|
|
|
|
|
|
Advertising |
|
|
100,000 |
|
|
|
389,680 |
|
|
|
|
|
|
|
|
|
|
|
|
Administrative expenses |
|
|
|
|
|
|
|
|
|
Administrative salaries |
|
|
126,600 |
|
|
|
|
|
|
Depreciation—office equip. |
|
|
96,600 |
|
|
|
|
|
|
Insurance |
|
|
66,600 |
|
|
|
|
|
|
Office rent |
|
|
76,600 |
|
|
|
366,400 |
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
|
|
|
$ |
481,080 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Prepare flexible budgets that show variable costs per unit, fixed costs, and three different flexible budgets for sales volumes of 10,000, 12,000, and 14,000 units. (Round cost per unit to 2 decimal places.)
6.
|
|
6. Solitaire Company’s fixed budget performance report for June follows. The $615,000 budgeted expenses include $578,100 variable expenses and $36,900 fixed expenses. Actual expenses include $48,900 fixed expenses. |
|
|
|
|
Fixed Budget |
Actual Results |
Variances |
||||||
|
Sales (in units) |
|
8,200 |
|
|
10,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales (in dollars) |
$ |
820,000 |
|
$ |
1,060,000 |
|
$ |
240,000 |
F |
|
Total expenses |
|
615,000 |
|
|
738,000 |
|
|
123,000 |
U |
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
$ |
205,000 |
|
$ |
322,000 |
|
$ |
117,000 |
F |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Prepare a flexible budget performance report showing any variances between budgeted and actual results. List fixed and variable expenses separately. (Do not round intermediate calculations.) |
|
|
7. |
|
|
7. Bay City Company’s fixed budget performance report for July follows. The $587,000 budgeted expenses include $400,000 variable expenses and $187,000 fixed expenses. Actual expenses include $177,000 fixed expenses. |
|
|
|
Fixed Budget |
Actual Results |
Variances |
||||||
|
Sales (in units) |
|
8,000 |
|
|
6,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales (in dollars) |
$ |
640,000 |
|
$ |
607,200 |
|
$ WHAT OUR CURRENT CUSTOMERS SAY
 Zahraa S Absolutely spot on. I have had the best experience with Elite Academic Research and all my work have scored highly. Thank you for your professionalism and using expert writers with vast and outstanding knowledge in their fields. I highly recommend any day and time.  Stuart L Thanks for keeping me sane for getting everything out of the way, I’ve been stuck working more than full time and balancing the rest but I’m glad you’ve been ensuring my school work is taken care of. I'll recommend Elite Academic Research to anyone who seeks quality academic help, thank you so much!  Mindi D Brilliant writers and awesome support team. You can tell by the depth of research and the quality of work delivered that the writers care deeply about delivering that perfect grade.  Samuel Y I really appreciate the work all your amazing writers do to ensure that my papers are always delivered on time and always of the highest quality. I was at a crossroads last semester and I almost dropped out of school because of the many issues that were bombarding but I am glad a friend referred me to you guys. You came up big for me and continue to do so. I just wish I knew about your services earlier.  Cindy L You can't fault the paper quality and speed of delivery. I have been using these guys for the past 3 years and I not even once have they ever failed me. They deliver properly researched papers way ahead of time. Each time I think I have had the best their professional writers surprise me with even better quality work. Elite Academic Research is a true Gem among essay writing companies.  Got an A and plagiarism percent was less than 10%! Thanks! Consider Your Assignments Done“All my friends and I are getting help from eliteacademicresearch. It’s every college student’s best kept secret!”
“I was apprehensive at first. But I must say it was a great experience and well worth the price. I got an A!”
See Why Our Clients Hire Us Again And Again!
| ||
Jermaine Byrant
Nicole Johnson
OVER
RATING
YEARS
