Hunt Chemicals is preparing a cash budget for June and July 2019. At the end of July 2019, the company has undertaken to repay a £100,000 loan to their bank which had been borrowed in February 2019 to enable the business to survive during the seasonal peak in the second quarter of the calendar year, April to June. The bank balance at 1 June 2019 is expected to be £17,500. Budgeted sales revenues are as follows: April 2019 May 2019 June 2019 July 2019 August 2019| £240,000 £360,000 £500,000 £600,000 £300,000 Additional information: (i) 70% of sales revenue is expected in the month of sales, subject to a 2% prompt payment discount. 20% of sales revenue is expected in the month following sales. 7% of sales revenue is expected to be received two months after sale and the remainder of sales revenue is expected to be uncollectable. (ii) The average selling price per unit is £100 and the average cost price is £75. 50% of the purchase price of goods is expected to be paid in the month of purchase and 50% in the following month. (iii) Target closing inventory is equal to the cost of goods sold in the following month plus 25%. (iv) Budgeted annual overheads are £800,000 which includes £300,000 of fixed costs of which £60,000 is depreciation. The remainder of the overheads are variable costs which vary with sales revenue and are paid in the month in which they occurred. The budgeted sales revenue for the 2019 is £3 million. (v) A dividend of £40,000 will be paid and non-current assets costing £50,000 will be purchased and paid for in June while corporation tax of £75,000 will be paid in July. Required: (a) Produce a cash budget for each of the months June and July 2019, in columnar form.
Hunt Chemicals is preparing a cash budget for June and July 2019. At the end of July 2019, the company has undertaken to repay a £100,000 loan to their bank which had been borrowed in February 2019 to enable the business to survive during the seasonal peak in the second quarter of the calendar year, April to June. The bank balance at 1 June 2019 is expected to be £17,500. Budgeted sales revenues are as follows: April 2019 May 2019 June 2019 July 2019 August 2019| £240,000 £360,000 £500,000 £600,000 £300,000 Additional information: (i) 70% of sales revenue is expected in the month of sales, subject to a 2% prompt payment discount. 20% of sales revenue is expected in the month following sales. 7% of sales revenue is expected to be received two months after sale and the remainder of sales revenue is expected to be uncollectable. (ii) The average selling price per unit is £100 and the average cost price is £75. 50% of the purchase price of goods is expected to be paid in the month of purchase and 50% in the following month. (iii) Target closing inventory is equal to the cost of goods sold in the following month plus 25%. (iv) Budgeted annual overheads are £800,000 which includes £300,000 of fixed costs of which £60,000 is depreciation. The remainder of the overheads are variable costs which vary with sales revenue and are paid in the month in which they occurred. The budgeted sales revenue for the 2019 is £3 million. (v) A dividend of £40,000 will be paid and non-current assets costing £50,000 will be purchased and paid for in June while corporation tax of £75,000 will be paid in July. Required: (a) Produce a cash budget for each of the months June and July 2019, in columnar form.
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Concept explainers
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.
Question
Transcribed Image Text:Question 20
Hunt Chemicals is preparing a cash budget for June and July 2019. At the end of
July 2019, the company has undertaken to repay a £100,000 loan to their bank
which had been borrowed in February 2019 to enable the business to survive during
the seasonal peak in the second quarter of the calendar year, April to June. The
bank balance at 1 June 2019 is expected to be £17,500.
Budgeted sales revenues are as follows:
April 2019
May 2019
June 2019
July 2019
August 2019| £240,000
£360,000
£500,000
£600,000
£300,000
Additional information:
(i) 70% of sales revenue is expected in the month of sales, subject to a 2% prompt
payment discount. 20% of sales revenue is expected in the month following
sales. 7% of sales revenue is expected to be received two months after sale and
the remainder of sales revenue is expected to be uncollectable.
(ii) The average selling price per unit is £100 and the average cost price is £75.
50% of the purchase price of goods is expected to be paid in the month of
purchase and 50% in the following month.
(iii) Target closing inventory is equal to the cost of goods sold in the following
month plus 25%.
(iv) Budgeted annual overheads are £800,000 which includes £300,000 of fixed costs
of which £60,000 is depreciation. The remainder of the overheads are variable
costs which vary with sales revenue and are paid in the month in which they
occurred. The budgeted sales revenue for the 2019 is £3 million.
(v) A dividend of £40,000 will be
be purchased and paid for in June while corporation tax of £75,000 will be paid
in July.
id and non-current assets costing £50,000 will
Required:
(a) Produce a cash budget for each of the months June and July 2019, in columnar
form.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education