Devry Acct 504 Week 6 Case Study 3 - Cash

DEVRY ACCT 504 Week 6 Case Study 3 - Cash
Budgeting LBJ Company

Check this A+ tutorial guideline at
For more classes visit
The cash budget was covered during Week 4 when we covered TCO D and you read
Chapter 7. There is also a practice case study to work on. Your Professor will provide
the solution to the practice case study at the end of Week 5. This case study should be
uploaded by 11:59PM Mountain time of the Sunday ending Week 6 to the Week 6
Assignment Dropbox. You are encouraged to use the Excel template file provided in
Doc Sharing.
The LBJ Company has budgeted sales revenues as follows:
April May June
Credit sales $94,000 $89,500 $75,000
Cash sales 48,000 75,000 57,000
Total sales $142,000 $164,500 $132,000
Past experience indicates that 30% of the credit sales will be collected in the month
of sale and the remaining 70% will be collected in the following month.

Purchases of inventory are all on credit and 40% is paid in the month of purchase
and 60% in the month following purchase. Budgeted inventory purchases are
$195,000 in April, $135,000 in May, and $63,000 in June.
Other budgeted cash receipts: (a) sale of plant assets for $33,000 in May, and (b) sale
of new common stock for $50,000 in June. Other budgeted cash disbursements: (a)
operating expenses of $15,000 each month, (b) selling and administrative expenses
of $10,150 each month, (c) purchase of equipment for $19,000 cash in June, and (d)
dividends of $20,000 will be paid in June.
The company has a cash balance of $20,000 at the beginning of May and wishes to
maintain a minimum cash balance of $20,000 at the end of each month. An open line
of credit is available at the bank and carries an annual interest rate of 10%. Assume
that all borrowing is done on the first day of the month in which financing is needed
and that all...