Paddle Up, a retailer of paddle boards, has provided you with the following information: Budgeted Sales (units) February 2022 150 March 2022 110 April 2022 70 a) Paddle Up sells each board for $400 and purchases each board for $250. b) Paddle Up plans to maintain inventory on hand at the end of each month to be 20% of next month's sales volume. You can assume this to be the situation at the end of January 2022. c) 40% of sales are made on cash basis with the remaining 60% - on credit. All credit sales are collected in the month following the sale. d) 50% of inventory purchases are made on cash basis with the remaining 50% - on credit. All credit purchases are paid in the month following the purchase. e) The following cash expenses are incurred on a monthly basis: Rent ($5,300); Wages ($5,400); Utilities ($2,100); Insurance ($600). The business also recognises $3,000 of depreciation expense each month. f) The monthly drawings by the owner of Paddle Up include: $2,000 cash and 1 board for personal use. g) Every month the business pays $900 to pay off its bank loan. h) The opening cash balance on March 1, 2022 is budgeted to be a cash deficit of $4,900. Required: Prepare a cash budget for Paddle Up for the month of March 2022. Paddle Up Cash Budget for the month ending March 31, 2022 March 2022 ($)
Paddle Up, a retailer of paddle boards, has provided you with the following information: Budgeted Sales (units) February 2022 150 March 2022 110 April 2022 70 a) Paddle Up sells each board for $400 and purchases each board for $250. b) Paddle Up plans to maintain inventory on hand at the end of each month to be 20% of next month's sales volume. You can assume this to be the situation at the end of January 2022. c) 40% of sales are made on cash basis with the remaining 60% - on credit. All credit sales are collected in the month following the sale. d) 50% of inventory purchases are made on cash basis with the remaining 50% - on credit. All credit purchases are paid in the month following the purchase. e) The following cash expenses are incurred on a monthly basis: Rent ($5,300); Wages ($5,400); Utilities ($2,100); Insurance ($600). The business also recognises $3,000 of depreciation expense each month. f) The monthly drawings by the owner of Paddle Up include: $2,000 cash and 1 board for personal use. g) Every month the business pays $900 to pay off its bank loan. h) The opening cash balance on March 1, 2022 is budgeted to be a cash deficit of $4,900. Required: Prepare a cash budget for Paddle Up for the month of March 2022. Paddle Up Cash Budget for the month ending March 31, 2022 March 2022 ($)
Excel Applications for Accounting Principles
4th Edition
ISBN:9781111581565
Author:Gaylord N. Smith
Publisher:Gaylord N. Smith
ChapterMB: Model-building Problems
Section: Chapter Questions
Problem 22M
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:Paddle Up, a retailer of paddle boards, has provided you with the following information:
Budgeted Sales (units)
February 2022
150
March 2022
110
April 2022
70
a) Paddle Up sells each board for $400 and purchases each board for $250.
b) Paddle Up plans to maintain inventory on hand at the end of each month to be 20% of next
month's sales volume. You can assume this to be the situation at the end of January 2022.
c) 40% of sales are made on cash basis with the remaining 60% - on credit. All credit sales are
collected in the month following the sale.
d) 50% of inventory purchases are made on cash basis with the remaining 50% - on credit. All
credit purchases are paid in the month following the purchase.
e) The following cash expenses are incurred on a monthly basis: Rent ($5,300); Wages ($5,400);
Utilities ($2,100); Insurance ($600). The business also recognises $3,000 of depreciation
expense each month.
f) The monthly drawings by the owner
Paddle Up include: $2,000 cash and 1 board for
personal use.
g) Every month the business pays $900 to pay off its bank loan.
h) The opening cash balance on March 1, 2022 is budgeted to be a cash deficit of $4,900.
Required:
Prepare a cash budget for Paddle Up for the month of March 2022.
Paddle Up Cash Budget for the month ending March 31, 2022
March 2022 ($)
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
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
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College