Attachment # 00008891 - LBJ_Company-cash_budget.xlsx

LBJ_Company-cash_budget.xlsx (17.52 KB)
Raw Preview of Attachment:
(refer to the detailed question and attachment below)
SALES BUDGET:Budgeted unit salesSelling price per unitTotal SalesQuarterSCHEDULE OF EXPECTED CASH COLLECTIONS:Total Cash CollectionsMERCHANDISE PURCHASES BUDGET:Add desired ending inventoryTotal needsLess beginning inventoryRequired purchasesCost of purchases @ $4 per unitBUDGETED CASH DISBURSEMENTS FOR MERCHANDISE PURCHASES:Accounts payableJune purchasesTotal cash paymentsCASH BUDGETCash balanceAdd collections from customersTotal cash availableLess Disbursements Merchandise purchases Advertising Rent Salaries Commissions Utilities Equipment purchases Dividends paidTotal Disbursements over disbursementsExcess (deficiency) of receiptsFinancing: Borrowings Repayments InterestTotal financingCash balance, endingVariable expenses:Fixed expenses:DecemberNovemberOctober December salesNovember salesOctober salesSeptember salesAugust salesOctober purchasesNovember purchasesLBJ CompanyFOR THE THREE MONTHS ENDING DECEMBER 31Can you do this and I will pay but no more than $25 see the attached template. I need it by Tuesday.COURSE PROJECT 1 INSTRUCTIONSYou have just been contracted as a budget consultant by LBJ Company, a distributor of bracelets to various retail outlets across the country. The company has done very little in the way of budgeting and at certain times of the year has experienced a shortage of cash.You have decided to prepare a cash budget for the upcoming fourth quarter in order to show management the benefits that can be gained from proper cash planning.  You have worked with accounting and other areas to gather the information assembled below.The company sells many styles of bracelets, but all are sold for the same $10 price.  Actual sales of bracelets for the last three months and budgeted sales for the next six months follow:July (actual)August (actual)September (actual)  40,000        October (budget)      November (budget)   December (budget)   January (budget)       February (budget)      March (budget)             The concentration of sales in the fourth quarter is due to the Christmas holiday. Sufficient inventory should be on hand at the end of each month to supply 40% of the bracelets sold in the following month. Suppliers are paid $4 for each bracelet.  Fifty-percent of a month's purchases is paid for in the month of purchase; the other 50% is paid for in the following month.  All sales are on credit with no discounts.  The company has found, however, that only 20% of a month's sales are collected in the month of sale. An additional 70% is collected in the following month, and the remaining 10% is collected in the second month following sale.  Bad debts have been negligible.Monthly operating expenses for the company are given below:Sales commissions                         4% of salesAdvertising                                        $220,000Rent                                                      $20,000Salaries                                          $110,000Utilities                                              $10,000Insurance                                            $5,000Depreciation                                      $18,000Insurance is paid on an annual basis, in January of each year.The company plans to purchase $22,000 in new equipment during October and $50,000 in new equipment during November; both purchases will be for cash. The company declares dividends of $20,000 each quarter, payable in the first month of the following quarter. Other relevant data is given below:Cash balance as of September 30                       $74,000Inventory balance as of September 30             $112,000Merchandise purchases for September            $200,000The company maintains a minimum cash balance of at least $50,000 at the end of each month.  All borrowing is done at the beginning of a month; any repayments are made at the end of a month.The company has an agreement with a bank that allows the company to borrow the exact amount needed at the beginning of each month. The interest rate on these loans is 1% per month and for simplicity we will assume that interest is not compounded. At the end of the quarter, the company will pay the bank all of the accrued interest on the loan and as much of the loan as possible while still retaining at least $50,000 in cash.Required:Prepare a cash budget for the three-month period ending December 31. Include the following detailed budgets:a. A sales budget, by month and in total.b. A schedule of expected cash collections from sales, by month and in total.c. A merchandise purchases budget in units and in dollars. Show the budget by month and in total.d. A schedule of expected cash disbursements for merchandise purchases, by month and in total.2. A cash budget. Show the budget by month and in total. Determine any borrowing that would be needed to maintain the minimum cash balance of $50,000.

Question

Offered Price $2000.00

Please enter the full text of your question, up to 65 KB (65,000

Question # 00181092
Subject: Asian Studies
Due on: 12/31/2016
Posted On: 01/26/2016 07:34 AM
Expert tutors with experiences and qualities
Posted By
john
Best Tutors for school students, college students
Questions:
1421
Tutorials:
1411
Feedback Score:

Purchase it
Report this Question as Inappropriate
Question

Please enter the full text of your question, up to 65 KB (65,000 characters). Basic HTML formatting tags are permitted. Please be as descriptive as possible

Attachments

Tutorials for this Question

Available for
$20.00

LBJ Company--You have just been contracted as a budget consultant by LBJ Company

Tutorial # 00175902
Posted On: 01/26/2016 07:35 AM
Posted By:
Best Tutors for school students, college students john
Expert tutors with experiences and qualities
Questions:
1421
Tutorials:
1411
Feedback Score:
Report this Tutorial as Inappropriate
Tutorial Preview …LBJ xxxxxxx CASH xxxxxx FOR THE xxxxx MONTHS ENDING xxxxxxxx 31 xxxxxxx xxxxxxxx December xxxxxxx Cash balance xxxxxx 50,000 50,000 xxxxxx Add xxxxxxxxxxx xxxx customers xxxxxxx 750,000 960,000 xxxxxxxxx Total cash xxxxxxxxx 520,000 xxxxxxx xxxxxxxxx 2,230,000 xxxx Disbursements Merchandise xxxxxxxxx 272,000 352,000 xxxxxxx 900,000 xxxxxxxxxxx xxxxxxx 220,000 xxxxxxx 660,000 Rent xxxxxx 20,000 20,000 xxxxxx…
Attachments
LBJ_Company.xlsx (20.17 KB)
Preview: a xxxxxx consultant xx LBJ Company, x distributor of xxxxxxxxx to xxxxxxx xxxxxx outlets xxxxxx the country xxx company has xxxx very xxxxxx xx the xxx of budgeting xxx at certain xxxxx of xxx xxxx has xxxxxxxxxxx a shortage xx cash You xxxx decided xx xxxxxxx a xxxx budget for xxx upcoming fourth xxxxxxx in xxxxx xx show xxxxxxxxxx the benefits xxxx can be xxxxxx from xxxxxx xxxx planning xxxxxxx have worked xxxx accounting and xxxxx areas xx xxxxxx the xxxxxxxxxxx assembled below xxx company sells xxxx styles xx xxxxxxxxxx but xxx are sold xxx the same xxx price xxxxxxxxxx xxxxx of xxxxxxxxx for the xxxx three months xxx budgeted xxxxx xxx the xxxx six months xxxxxxxxxxx (actual)August (actual)September xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx (budget)      November xxxxxxxxxxxxxxxxxxxxxx xxxxxxxxxxxxxxxxxxxxx (budget)       February xxxxxxxxxxxxxxxxxxxxxxxxx (budget)             The concentration xx sales in.....
Purchase this Tutorial @ $20.00 *
* - Additional Paypal / Transaction Handling Fee (3.9% of Tutorial price + $0.30) applicable
Loading...