АCTIVITYFrom the following information obtained from the books of Maruti LLC, prepare cash budget forthe quarter ending 30h June 2020.Sales (OMR)80,000Purchase (OMR) Wages (OMR)Expenses (OMR)5,000MonthJanuaryFebruaryMarch45,00020,00018,00022,00024,00080,00040,00042,0006,0006,000AprilMayJune80,00090,00085,00080,00050,00045,00035,0007,00020,00018,0006,0005,000Special information1. Advance payment of income tax in May OMR 4,000.2. Purchase of plant in April OMR 10,0003. Rent OMR 300 payable each month4. 10% of purchase and sales are in cash terms5. Credit purchases are paid after one month and credit sales are collected after 2 months6. Time lag in wages and expenses ½ month7. Cash and bank balance on April 1st OMR 13,000

Cash budget is the one which is prepared to estimate the receipts and expenses for the future…

АCTIVITY From the following information obtained from the books of Maruti LLC, prepare cash budget for the quarter ending 30 June 2020. Sales (OMR) 80,000 Purchase (OMR) Wages (OMR) 20,000 18,000 22,000 24,000 Expenses (OMR) 5,000 Month January February March 45,000 40,000 42,000 80,000 80,000 90,000 6,000 6,000 April May 50,000 45,000 35,000 7,000 85,000 80,000 20,000 18,000 6,000 June 5,000 Special information 1. Advance payment of income tax in May OMR 4,000. 2. Purchase of plant in April OMR 10,000 Rent OMR 300 payable each month 4. 10% of purchase and sales are in cash terms 5. Credit purchases are paid after one month and credit sales are collected after 2 months 6. Time lag in wages and expenses ½ month 7. Cash and bank balance on April 1s OMR 13,000

АCTIVITY From the following information obtained from the books of Maruti LLC, prepare cash budget for the quarter ending 30 June 2020. Sales (OMR) 80,000 Purchase (OMR) Wages (OMR) 20,000 18,000 22,000 24,000 Expenses (OMR) 5,000 Month January February March 45,000 40,000 42,000 80,000 80,000 90,000 6,000 6,000 April May 50,000 45,000 35,000 7,000 85,000 80,000 20,000 18,000 6,000 June 5,000 Special information 1. Advance payment of income tax in May OMR 4,000. 2. Purchase of plant in April OMR 10,000 Rent OMR 300 payable each month 4. 10% of purchase and sales are in cash terms 5. Credit purchases are paid after one month and credit sales are collected after 2 months 6. Time lag in wages and expenses ½ month 7. Cash and bank balance on April 1s OMR 13,000

Cornerstones of Cost Management (Cornerstones Series)

4th Edition

ISBN:9781305970663

Author:Don R. Hansen, Maryanne M. Mowen

Publisher:Don R. Hansen, Maryanne M. Mowen

Chapter8: Budgeting For Planning And Control

Section: Chapter Questions

Problem 33E: A companys controller is adjusting next years budget to reflect the impact of an expected 3 percent...

See similar textbooks

Similar questions

Roman Inc. has the following totals from its operating budgets: Prepare a budgeted income statement for the year ended December 31, 2016, assuming that income from operations is taxed at a rate of 30%.
Budgeted selling and administrative expenses for King Tire Co. In P7-2 for the year ended December 31, 2016, were as follows: Required: 1. Prepare a selling and administrative expense budget, in good form, for the year 2016. 2. Using the information above and the budgets prepared in P7-2, prepare a budgeted income statement for the year 2016, assuming an income tax rate of 40%.
A. Prepare the cash budget of Meridian Machine Tools LLC for March to May 2020 from the following information. The company estimates its sales, purchases and other eexpenses as following January February March April Мay Particulars OMR OMR OMR OMR OMR 120,000 180,000 270,000 405,000 180,000 270,000 Sales 80,000 Purchases 60,000 90,000 135,000 Wages Admin -Expenses Selling & Distribution Expenses 18,000 23,000 32,000 45,000 50,000 10,000 20,000 25,000 30,000 35,000 12,000 24,000 36,000 48,000 42,000 The company also provides additional information to its estimates: 1. Cash sale are 20% of total sales; 50% of sales amount is collected in one month and the balance in two months 2. 25% of purchases are made on cash basis; 50% of purchases amount is paid within one month and the balance in two months 3. The time lag in the payments of wages is half (1/2) of the month and that of Admin. Expenses one month; Admin Expenses for each month include deprecation amounting to RO 5,000. 4. 10,000 6%…
Good day . can you please assist on the attached photo below. Q.1 prepare the schedule of budgeted receipts from debtors for the quarter ending 30 november 2019. Show all the calculations . round to the two decimal places.
Use the information given below to prepare the following for Altech Limited for July and August 2021:1.1 Debtors Collection Schedule 1.2 Cash Budget Note: Provide separate monetary columns for each month. Where applicable, round off amounts to the nearest Rand.Information:Extract of Statement of Comprehensive Income for the month ended 30 June 2021RSales 200 000Cost of sales 100 000Rent income 8 000Advertising 4 000Salaries and wages 10 000Rates and taxes 1 200Electricity 3 000Other operating expenses 9 000Additional information:1. The business uses a fixed mark-up of 100% on cost.2. Sales are expected to increase by 10% each month.3. Thirty percent (30%) of the sales are for cash and the balance is on credit. Collections from credit sales are as follows: 40% in the month of the sale, and these customers are entitled to a 2% discount; 55% one month after the sale. The balance is usually written off as bad debts.4. Closing Inventories are kept at a constant level. 50% of purchases…
B. GreenHarxest has prepared a Cash Budget for JANUARY, shown below (GreenHarvest cash balance as at 31st December 2019 is $26,500) Green Harxest Pty Ltd Cash Budget For the period ending January 2020 Jan ($) ANTICIPATED RECEIPTS Fees (cash) 140,000 Receipt of Loan 50,000 Receipt from accounts receivable 45,000 Proceeds from sale of surplus NCA Dividends Received Total receipts | ANTICIPATED PAYMENTS Salaries and wages 20,000 5,000 260,000 70,000 Administration 1,000 Supplies Payment to accounts payable New equipment 8,500 6,000 175,000 Plants 42,000 Total Payments Excess (Deficit) receipts over payments Required: 302,500 (42,500) With reference to the Cash Budget shown above; provide GreenHarvest's.management with the cash balance amount at the end of January. Indicate whether this is an acceptable situation. Further make three (3) suggestions that may help GreenHarxest to improve their cash position +
Prepare a Budgeted Statement of Financial Position as at 31 December 2022 using the below information: Statement of comprehensive income for the year ended 31 December 2021Sales 10 000 000Cost of sales (5 750 000)Gross profit 4 250 000Variable selling and administrative expenses (1 500 000)Fixed selling and administrative expenses (500 000)Net profit 2 250 000 Statement of financial position as at 31 December 2021ASSETSNon-current assets 800 000Property, plant and equipment 800 000Current assets 3 400 000Inventories 1 600 000Accounts receivable 600 000Cash 1 200 000 4 200…
Using a separate columnar worksheet or Excel worksheet, prepare a Cash Budget by month for the quarter ending September 30, 2021, from the following data obtained from the CONSCIOÜNESS Company. Support your solution with schedules of estimated receipts and payments. August P 16,000 150,000 July September Cash Sales P 12,000 P 18,000 Credit Sales Purchases 110,000 120,000 90,000 120,000 110,000 Operating expenses Interest expense 15,000 18,000 16,000 2,000 Credit sales are collected 50% in the month of sales, 40% on the month following, 8% in the second month following and 2% uncollectible. Credit sales for May and June are expected to be P100,000 and P90,000, respectively. Purchases of merchandise, all on account, are paid 60% in the month of purchase and 40% in the month following. Purchases for June are estimated at P80,000. Expenses include depreciation of P2,000 monthly, and are paid in the month incurred. Cash balance on June 30, 2021.
QUESTION 2 REQUIRED Prepare the Cash Budget for January, February and March 2021. (Provide separate monetary columns for each month.) INFORMATION Ricoh Limited is planning the business activities of Project Haz for the first three months of 2021. Some of the items in the Statement of Financial Position as at 31 December 2020 are expected to be as fallows: Current assets Debtors/Accounts receivable R 600 000 20 000 Bank Current liabilities Creditors (for material purchases) 100 000 Additional information The following forecasts have been made by Ricoh Limited for the first three months of 2021: 1. Direct materials The costs of production include the following: R26 per unit Direct labour R22 per unit 2. The sales manager anticipates the following sales volumes at a constant price of R160 per unit: January February March 2 300 units 2 500 units 3 400 units All the sales are on credit and debtors pay their accounts in the month after the sale. 3. The purchases manager expects to purchase…
The income statement for the first quarter of 2019 was as follows: Income Statement For the Quarter Ended March 31, 2019 Sales Cost of goods sold Gross profit Operating expenses ales salaries Rent expense Depreciation Utilities Miscellaneous Total operating expenses Net income $52,000 24,000 12,000 3,600 12,800 $720,000 396,000 324,000 104,400 $219,600 Prepare a budgeted quarterly income statement in tabular form for the first quarter of 2020.
Please draft a budgeted receipt schedule from debtors for the period of 1 January 2023 to 30 June 2023. Month of 2023 Budgeted total sales: 1. January 140 000 2. February 132 000 3. March 128 000 4. April 115 000 5. May 120 000 6. June 150 000 Additional information: Total sales for September 2022, October 2022, November 2022 and December 2022 were R 120 000, R128 000 and R134 000 and R140 000 respectively. The goods sold on credit were 60% of actual sales. Customers will pay their debt as follows: . ⚫ 0% in the first month after the month of sale • 60% in the second month after the month of sale • 30% in the third month after the month of sale 10% in the fourth month after the month of sale
Use the information provided below to prepare the Cash Budget for October, November, and December2021. Provide separate monetary columns for each month.INFORMATION1. The following data and estimates are available for a project of Fego Limited for September toDecember 2021:September October November DecemberR R R RSales 130 000 110 000 120 000 140 000Wages 40 000 34 000 38 000 39 000Fixed overheads 16 000 16 000 16 000 16 000Variable overheads 16 000 13 000 15 000 17 000Materials purchases 17 000 14 000 16 000 18 0002. Sixty percent (60%) of the sales are expected to be for cash and the balance on credit. Creditcustomers usually pay in the month after the sale.3. Labour costs are paid for in the month in which they are incurred.4. Fixed overheads include R5 000 each month for depreciation and payment is made monthly.5. Variable overheads are paid for in the month after they are incurred.6. Direct materials are purchased by electronic funds transfers each month.7. The cash balance on 01…