Homework Help is Here – Start Your Trial Now!
Business
Accounting
Required: a. Complete the monthly cash budgets for the second quarter of 2022 using the following format. Note that the ending cash balance for June is provided as a check figure. b. Assume that management of SeaTech Incorporated desires to maintain a minimum cash balance of $19,300 at the beginning of each month and has arranged a $100,000 line of credit with a local bank at an interest rate of 9% to ensure the availability of funds. Borrowing transactions are to occur only at the end of months in which the budgeted cash balance would otherwise fall short of the $19,300 minimum balance. Repayments of principal and interest are to occur at the end of the earliest month in which sufficient funds are expected to be available for repayment.

Required: a. Complete the monthly cash budgets for the second quarter of 2022 using the following format. Note that the ending cash balance for June is provided as a check figure. b. Assume that management of SeaTech Incorporated desires to maintain a minimum cash balance of $19,300 at the beginning of each month and has arranged a $100,000 line of credit with a local bank at an interest rate of 9% to ensure the availability of funds. Borrowing transactions are to occur only at the end of months in which the budgeted cash balance would otherwise fall short of the $19,300 minimum balance. Repayments of principal and interest are to occur at the end of the earliest month in which sufficient funds are expected to be available for repayment.

FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
See similar textbooks
icon
Related questions
Question

Please do not give solution in image format ? And Fast Answering Please And Explain Proper Step by Step.

Following are the budgeted income statements for the second quarter of 2022 for SeaTech Incorporated: Sales Cost of goods sold* Gross profit Operating expenses Operating income April $ 210,000 144,000 $ 66,000 33,000 $ 33,000 May $ 255,000 171,000 $ 84,000 37,500 $ 46,500 June $ 285,000 189,000 $ 96,000 40,500 $ 55,500 * Includes all product costs (i.e., direct materials, direct labor, and manufacturing overhead). Includes all period costs (i.e., selling, general, and administrative expenses). The company expects about 30% of sales to be cash transactions. Of sales on account, 60% are expected to be collected in the first month after the sale is made, and 40% are expected to be collected in the second month after sale. Depreciation, insurance, and property taxes represent $18,000 of the estimated monthly cost of goods sold and $12,000 of the estimated monthly operating expenses. The annual insurance premium is paid in January, and the annual property taxes are paid in August. Of the remainder of the cost of goods sold and operating expenses, 80% are expected to be paid in the month in which they are incurred, and the balance is expected to be paid in the following month. Current assets as of April 1, 2022, consist of cash of $21,000 and accounts receivable of $224,700 ($157,290 from March credit sales and $67,410 from February credit sales). Current liabilities as of April 1 consist of $27,000 of accounts payable for product costs incurred in March; $6,900 of accrued liabilities for operating expenses incurred in March; and a $60,000, 14%, 120-day note payable that is due on April 17, 2022. An estimated income tax payment of $60,000 will be made in May. The regular quarterly dividend of $24,000 is expected to be declared in May and paid in June. Capital expenditures amounting to $25,800 will be made in April.
Transcribed Image Text:Following are the budgeted income statements for the second quarter of 2022 for SeaTech Incorporated: Sales Cost of goods sold* Gross profit Operating expenses Operating income April $ 210,000 144,000 $ 66,000 33,000 $ 33,000 May $ 255,000 171,000 $ 84,000 37,500 $ 46,500 June $ 285,000 189,000 $ 96,000 40,500 $ 55,500 * Includes all product costs (i.e., direct materials, direct labor, and manufacturing overhead). Includes all period costs (i.e., selling, general, and administrative expenses). The company expects about 30% of sales to be cash transactions. Of sales on account, 60% are expected to be collected in the first month after the sale is made, and 40% are expected to be collected in the second month after sale. Depreciation, insurance, and property taxes represent $18,000 of the estimated monthly cost of goods sold and $12,000 of the estimated monthly operating expenses. The annual insurance premium is paid in January, and the annual property taxes are paid in August. Of the remainder of the cost of goods sold and operating expenses, 80% are expected to be paid in the month in which they are incurred, and the balance is expected to be paid in the following month. Current assets as of April 1, 2022, consist of cash of $21,000 and accounts receivable of $224,700 ($157,290 from March credit sales and $67,410 from February credit sales). Current liabilities as of April 1 consist of $27,000 of accounts payable for product costs incurred in March; $6,900 of accrued liabilities for operating expenses incurred in March; and a $60,000, 14%, 120-day note payable that is due on April 17, 2022. An estimated income tax payment of $60,000 will be made in May. The regular quarterly dividend of $24,000 is expected to be declared in May and paid in June. Capital expenditures amounting to $25,800 will be made in April.
Required: a. Complete the monthly cash budgets for the second quarter of 2022 using the following format. Note that the ending cash balance for June is provided as a check figure. b. Assume that management of SeaTech Incorporated desires to maintain a minimum cash balance of $19,300 at the beginning of each month and has arranged a $100,000 line of credit with a local bank at an interest rate of 9% to ensure the availability of funds. Borrowing transactions are to occur only at the end of months in which the budgeted cash balance would otherwise fall short of the $19,300 minimum balance. Repayments of principal and interest are to occur at the end of the earliest month in which sufficient funds are expected to be available for repayment. Show Transcribed Text Beginning cash balance Cash Receipts: From cash sales made in current month From credit sales made in February From credit sales made in March J SEATECH INCORPORATED Cash Budget For the months of April, May, and June 2022 April From credit sales made in April From credit sales made in May Total cash available Cash Disbursements: For cost of goods sold/operating expenses incurred in March For cost of goods sold/operating expenses incurred in April For cost of goods sold/operating expenses incurred in May For cost of goods sold/operating expenses incurred in June For payment of note payable and interest For capital expenditures For payment of income taxes For payment of dividends Total disbursements Ending cash balance c $ $ $ $ 21,000 21,000 $ $ 21,000 $ 0 May 0 $ 0 $ 0 $ June 0 0 33,200
Transcribed Image Text:Required: a. Complete the monthly cash budgets for the second quarter of 2022 using the following format. Note that the ending cash balance for June is provided as a check figure. b. Assume that management of SeaTech Incorporated desires to maintain a minimum cash balance of $19,300 at the beginning of each month and has arranged a $100,000 line of credit with a local bank at an interest rate of 9% to ensure the availability of funds. Borrowing transactions are to occur only at the end of months in which the budgeted cash balance would otherwise fall short of the $19,300 minimum balance. Repayments of principal and interest are to occur at the end of the earliest month in which sufficient funds are expected to be available for repayment. Show Transcribed Text Beginning cash balance Cash Receipts: From cash sales made in current month From credit sales made in February From credit sales made in March J SEATECH INCORPORATED Cash Budget For the months of April, May, and June 2022 April From credit sales made in April From credit sales made in May Total cash available Cash Disbursements: For cost of goods sold/operating expenses incurred in March For cost of goods sold/operating expenses incurred in April For cost of goods sold/operating expenses incurred in May For cost of goods sold/operating expenses incurred in June For payment of note payable and interest For capital expenditures For payment of income taxes For payment of dividends Total disbursements Ending cash balance c $ $ $ $ 21,000 21,000 $ $ 21,000 $ 0 May 0 $ 0 $ 0 $ June 0 0 33,200
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS