You recently began a job as an accounting intern at Raymond Adventures. Your first task was to help prepare the cash budget for February and March. Unfortunately, the computer with the budget file crashed, and you did not have a backup or even a hard copy. You ran a program to salvage bits of data from the budget file. After entering the following data in the budget, you may have just enough information to reconstruct the budget. Raymond Adventures eliminates any cash deficiency by borrowing the exact amount needed from State Street Bank, where the current interest rate is 8%. Raymond Adventures pays interest on its outstanding debt at the end of each month. The company also repays all borrowed amounts at the end of the month as cash becomes available. Complete the following cash budget: Raymond Adventures Cash Budget February and March February March Beginning cash balance $16,400 $ ? Plus: Cash collections ? 79,700 Plus: Cash from sale of plant assets 0 1,800 Total cash available $106,800 $ ? Less: Cash payments (purchase inventory) $ ? $41,300 Less: Cash payments (operating expenses) 47,100 ? Total cash payments $97,900 $ ? (1) Ending cash balance before financing $ ? $24,300 Minimum cash balance desired 22,000 22,000 Cash excess (deficiency) $ ? $ ? Financing: Plus: New borrowings $ ? $ ? Less: Debt repayments ? ? Less: Interest payments ? ? (2) Total effects of financing $ ? $ ? Ending cash balance (1) + (2) $ ? $ ?
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.
You recently began a job as an accounting intern at Raymond Adventures. Your first task was to help prepare the
Raymond Adventures
|
||
Cash Budget
|
||
February and March
|
||
|
February
|
March
|
---|---|---|
Beginning cash balance
|
$16,400
|
$ ?
|
Plus: Cash collections
|
?
|
79,700
|
Plus: Cash from sale of plant assets
|
0
|
1,800
|
Total cash available
|
$106,800
|
$ ?
|
Less: Cash payments (purchase inventory)
|
$ ?
|
$41,300
|
Less: Cash payments (operating expenses)
|
47,100
|
?
|
Total cash payments
|
$97,900
|
$ ?
|
(1) Ending cash balance before financing
|
$ ?
|
$24,300
|
Minimum cash balance desired
|
22,000
|
22,000
|
Cash excess (deficiency)
|
$ ?
|
$ ?
|
Financing:
|
|
|
Plus: New borrowings
|
$ ?
|
$ ?
|
Less: Debt repayments
|
?
|
?
|
Less: Interest payments
|
?
|
?
|
(2) Total effects of financing
|
$ ?
|
$ ?
|
Ending cash balance (1) + (2)
|
$ ?
|
$ ?
|
Step by step
Solved in 3 steps with 2 images