Make with cash budget for the brokman company

Assignment Help Financial Accounting
Reference no: EM132960012

Projected sales for the coming year:

Month Projected Sales             Month Projected Sales

January $850,000                          May 830,000

February 750,000                             June 750,000

March 730,000                                    July 900,000

April 850,000

The collection history of the Brokman Company has been as follows:

  • 20% of sales are collected in the month of the sale.
  • 60% of the sales are collected in the month following the sale.
  • 15% of the sales are collected in the 2nd month following the sale.
  • 5% of the sales are collected in the 3rd month following the sale. The following information regarding costs is available:
  • The cost of goods sold is 54% of sales.
  • Items for sale are purchased in the month of the sale.
  • 80% of accounts payable are paid in the month following when the cost is incurred.
  • 20% of accounts payable are paid in the 2nd month following when the cost is incurred.
  • Wages are 28% of sales and are paid currently.
  • Annual general and administrative costs are $1,411,200 and are incurred evenly throughout the year.
  • Annual property taxes are $14,000 and are paid semi annually in June and October.
  • A $10,000 cash capital purchase will be made in April.

The beginning cash balance in April is expected to be $47,000. The Brokman Company has a policy of maintaining a minimum cash balance of $45,000. The company has an arrangement with a local bank for a line of credit that carries a 10% annual interest rate.

If the ending monthly balance falls below $45,000, the company will borrow against the line of credit so that the minimum balance can be maintained. If the company has borrowed against the line of credit and a cash balance is expected to be above $45,000 at the end of a particular month, then repayments will be made bringing the cash balance down to $45,000. Interest on the line of credit is paid monthly. Assume that all line of credit transactions occur on the last day of the month.

Problem 1: Make with cash budget for the Brokman Company for the 2nd quarter of the year. Include April, May, June, and a quarter total in your budget.

Reference no: EM132960012

Questions Cloud

What sum of money due on July : What sum of money due on July 1, 2018 is equivalent to $5000 due on January 1, 2005 if interest rates were/are 4.9%/year compounded semi-annually
Calculate discounted payback period for proposed investment : Calculate the discounted payback period for the proposed investment. Would you, as a financial advisor opt for this investment? Why? Why Not?
What amount should Kang record as amortization : Kang estimated that the total useful life of the patent (from acquisition date) was 12 years. What amount should Kang record as amortization
How do estimate the value of each share : J Ltd are sustainable and are expected to grow perpetually at the current forecast long term nominal interest rate, estimate the value of each share.
Make with cash budget for the brokman company : Make with cash budget for the Brokman Company for the 2nd quarter of the year. Include April, May, June, and a quarter total in your budget.
What was campus bagels margin of safety : Campus Bagels' total fixed costs by $27,350 per year. For the most recent year (with just the bagel sales), what was Campus Bagels' Margin of Safety
How does the new staffing pattern productivity compare : How does the new staffing pattern productivity compare with productivity in the original staffing plan on a unit cost ($ per patient day) basis?
Find what is the unit cost per visit to start : What is the unit cost per visit to start? In an effort to reduce costs, a clinic changes the staff mix but keeps the number of staff unchanged.
What is the diluted earnings per share : On January 1, 2020, Burke Company issued 15-year, $1,500,000 face value, What is the diluted earnings per share

Reviews

Write a Review

Financial Accounting Questions & Answers

  Determine conversion cost incurred

Overhead is applied at $12 per direct labor hour. Factor overhead incurred 40,600. For the month of April, determine conversion cost incurred

  Calculate the economic lot

Calculate the economic lot, ELS. The products are manufactured in an external plant at rate of 500 units per week, in days of 9 hours day from Monday to Friday.

  Cumulative effect on 2010 net income

Determine 2010 net income under (a) cash basis and (b) accrual basis and what would be the cumulative effect on 2010 net income of all adjustments?

  Determine new weighted average cost of capital for anggun

Determine the new weighted average cost of capital for Anggun Bhd. Anggun Bhd is a company with a capital structure of 40% debt and 60% equity.

  Recognized gain and basis in his new investment real estate

Baxley owned a parcel of investment real estate that had an adjusted basis of $35,000 and a fair market value of $50,000. During 2015, Baxley exchanged his investment real estate for the items of property listed below. Land to be held for investment ..

  How much interest is included in the future value

How much interest is included in the future value of an ordinary simple annuity of $800 paid every six months at 4% compounded semi-annually?

  How to make the statement of changes in equity for bina

How to Make the Statement of Changes in Equity for Bina Land Bhd for the year ended 31 December 2019 in accordance with the requirements of MFRS

  Prepare a report that shows effect on company total income

Prepare a report that shows effect on the company's total net operating income of buying part F77 from the supplier rather than continuing to make it inside the company.

  Produces and sells a single product

Gray Company produces and sells a single product. The information about their operation for the last month is given below. How many units did they sell during the last month ?

  Provide an overview of immuron business and industry

Provide an overview of Immuron's business and industry (Pharmaceutical industry) which you believe will be relevant to an audit and explain

  Question you are engaged in your cpa firms 1st audit of

question you are engaged in your cpa firms 1st audit of zorostria a retailer of artwork photographs purchased and

  How much should be credited to Ben capital

They further agree that the newly formed partnership will assume Ben's liability as shown in his statement of financial position. How much should be credited

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd