You are presented with the budgeted data shown in Annex A for the period November 20X1 to June 20X2 by your firm. It has been extracted from the other functional budgets that have been prepared.

You are also told the following.

(a) Sales are 40% cash, 60% credit. Credit sales are paid two months after the month of sale.

(b) Purchases are paid the month following purchase.

(c) 75% of wages are paid in the current month and 25% the following month.

(d) Overheads are paid the month after they are incurred.

(e) Dividends are paid three months after they are declared.

(f) Capital expenditure is paid two months after it is incurred.

(g) The opening cash balance is $15,000

Transcribed Image Text:

Annex A Nov X1 Dec X1 $ Jan X2 Feb X2 Mar X2 Apr X2 May X2 June X2 $ $ Sales $ 80,000 100,000 110,000 130,000 140,000 150,000 160,000 $ $ $ $ 180,000 Purchases Wages Overheads Dividends 40,000 60,000 80,000 90,000 110,000 130,000 140,000 10,000 12,000 16,000 20,000 24,000 28,000 32,000 10,000 10,000 15,000 15,000 15,000 20,000 20,000 150,000 36,000 20,000 20,000 40,000 Capital expenditure The net cash balance carried forward at the end of June 20X2 is $ 30,000 40,000