I already have the question completed to my best ability, but am just looking for someone to double check it. Here’s the question again in case it didn’t go through on the little bar above, and my answer is posted below: The treasurer of Unisyms Company has accumulated the following budget information for the first two months of the coming year: March April Sales. $450,000 $520,000 Manufacturing costs 290,000 350,000 Selling and administrative expenses 41,400 46,400 Capital additions 250,000 — The company expects to sell about 35% of its merchandise for cash. Of sales on account, 80% are expected to be collected in full in the month of the sale and the remainder in the month following the sale. One-fourth of the manufacturing costs are expected to be paid in the month in which they are incurred and the other three-fourths in the following month. Depreciation, insurance, and property taxes represent $6,400 of the probable monthly selling and administrative expenses. Insurance is paid in February and a $40,000 installment on income taxes is expected to be paid in April. Of the remainder of the selling and administrative expenses, one-half are expected to be paid in the month in which they are incurred and the balance in the following month. Capital additions of $250,000 are expected to be paid in March. Current assets as of March 1 are composed of cash of $45,000 and accounts receivable of $51,000. Current liabilities as of March 1 are composed of accounts payable of $121,500 ($102,000 for materials purchases and $19,500 for operating expenses). Management desires to maintain a minimum cash balance of $20,000. Prepare a monthly cash budget for March and April. —————————————————————————————- Unisyms Company Unisyms Company Schedule of Collections from Sales Cash Budget For Two Months Ending April 30 For Two Months Ending April 30 March April March April Cash Sales: $157,500 $182,000 Estimated Cash receipts from: Cash Sales $157,500 $182,000 Sales on Account: Collections of accounts receivable $285,000 $328,900 Collection from month prior sales $51,000 $58,500 Total cash receipts $442,500 $510,900 Collection from current month’s sales $234,000 $270,400 Estimated cash payments for: Total Sales on Account $285,000 $328,900 Manufacturing costs $174,500 $305,000 Selling and administrative expenses $37,000 $37,500 Capital additions $250,000 Unisyms Company Note Payable Schedule of Payments for Manufacturing Costs Dividends For Two Months Ending April 30 Income taxes $40,000 March April Total cash payments $461,500 $382,500 Payments of prior month’s manufacturing costs $102,000 $217,500 Cash increase (decrease) ($19,000) $128,400 Payments of current month’s manufacturing costs $72,500 $87,500 Cash balance at beginning of month $45,000 $26,000 Total Payments $174,500 $305,000 Cash balance at end of month $26,000 $154,400 Minimum cash balance $20,000 $20,000 Excess (deficiency) $6,000 $134,400 Unisyms Company Schedule of Payments for Selling & Admin Expenses For Two Months Ending April 30 March April Payments of prior month’s manufacturing costs $19,500 $17,500 Payments of current month’s manufacturing costs $17,500 $20,000 Total Payments $37,000 $37,500 March April Sales: $450,000 $520,000 Manufacturing Costs: $290,000 $350,000 Selling & Admin Expenses: $41,400 $46,400 Capital Additions: $250,000 Total Sales on Account: $292,500 $338,000 March 1 Current Assets: Cash: $45,000 Accounts Receivable: $51,000 March 1 Current Liabililities: Accounts Payable: $121,500 Materials Purchased: $102,000 Operating Expenses: $19,500
Why Choose Us
Top Quality and Well-Researched Papers
We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.
Professional and Experienced Academic Writers
We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.
Free Unlimited Revisions
If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.
Prompt Delivery and 100% Money-Back-Guarantee
All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.
Original & Confidential
We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.
Customer Support 24/7
Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.
No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.
No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.
Admission and Business Papers
An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.
Editing and Proofreading
Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.
If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.