Relevant data from the Poster Company’s operating budgets are: Quarter 1 Quarter 2 Sales $208,480 $211,540 Direct material purchases 115,300 120,832 Direct labor 75,205 73,298 Manufacturing overhead 25,300 25,400 Selling and administrative expenses 33,400 33,500 Depreciation included in selling and administrative 1,500 900 Collections from customers 215,392 240,154 Cash payments for purchases 114,290 119,254 Additional data: Capital assets were sold in January for $10,000 and $4,400 in May. Dividends of $4,600 were paid in February. The beginning cash balance was $60,360 and a required minimum cash balance is $59,000. Use this information to prepare a cash budget for the first two quarters of the year: If an amount box does not require an entry, leave it blank. The Poster CompanyCash BudgetFor the First Two Quarters Quarter 1 Quarter 2 $Beginning Cash Balance $Beginning Cash Balance Add: Cash Receipts Collections from Customers Collections from Customers Other Collections Other Collections Total Receipts $fill in the blank 10 $fill in the blank 11 Total Available Cash $fill in the blank 12 $fill in the blank 13 Less: Cash Payments Purchase of Direct Material Purchase of Direct Material Direct Labor Direct Labor Manufacturing Overhead Manufacturing Overhead Selling and Administrative Expenses Selling and Administrative Expenses Cash Dividend Cash Dividend Total Cash Payments $fill in the blank 29 $fill in the blank 30 Excess (Deficiency) of Available Cash Over Cash Disbursements $fill in the blank 31 $fill in the blank 32 Financing Add: Borrowings Add: Borrowings Less: Repayments Less: Repayments Ending cash balance $fill in the blank 39 $fill in the blank 40
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.
Relevant data from the Poster Company’s operating budgets are:
Quarter 1 | Quarter 2 | |
Sales | $208,480 | $211,540 |
Direct material purchases | 115,300 | 120,832 |
Direct labor | 75,205 | 73,298 |
Manufacturing |
25,300 | 25,400 |
Selling and administrative expenses | 33,400 | 33,500 |
1,500 | 900 | |
Collections from customers | 215,392 | 240,154 |
Cash payments for purchases | 114,290 | 119,254 |
Additional data:
Capital assets were sold in January for $10,000 and $4,400 in May.
Dividends of $4,600 were paid in February. The beginning cash balance was $60,360 and a required minimum cash balance is $59,000.
Use this information to prepare a
The Poster CompanyCash BudgetFor the First Two Quarters
Quarter 1 | Quarter 2 | |
|
$Beginning Cash Balance | $Beginning Cash Balance |
Add: Cash Receipts | ||
|
Collections from Customers | Collections from Customers |
|
Other Collections | Other Collections |
Total Receipts | $fill in the blank 10 | $fill in the blank 11 |
Total Available Cash | $fill in the blank 12 | $fill in the blank 13 |
Less: Cash Payments | ||
|
Purchase of Direct Material | Purchase of Direct Material |
|
Direct Labor | Direct Labor |
|
Manufacturing Overhead | Manufacturing Overhead |
|
Selling and Administrative Expenses | Selling and Administrative Expenses |
|
Cash Dividend | Cash Dividend |
Total Cash Payments | $fill in the blank 29 | $fill in the blank 30 |
Excess (Deficiency) of Available Cash Over Cash Disbursements | $fill in the blank 31 | $fill in the blank 32 |
Financing | ||
|
Add: Borrowings | Add: Borrowings |
|
Less: Repayments | Less: Repayments |
Ending cash balance | $fill in the blank 39 | $fill in the blank 40 |
Step by step
Solved in 2 steps with 2 images