4 Exercise 20-27A (Algo) Merchandising: Preparing a cash budget LO P4 0.75 points eBook Hint Print...

Transcribed Image Text:

4 Exercise 20-27A (Algo) Merchandising: Preparing a cash budget LO P4 0.75 points eBook Hint Print Use the following information to prepare the July cash budget for Acco Company. Ignore the "Loan activity" section of the budget a. Beginning cash balance on July 1: $71,000. b. Budgeted cash receipts from sales: 30% is collected in the month of sale, 50% in the next month, and 20% in the second month after sale. Sales amounts are May (actual), $1,749.000; June (actual), $1,470,000; and July (budgeted), $1,590,000. c. Budgeted cash payments on merchandise purchases: 70% in the month of purchase and 30% in the month following purchase. Purchase amounts are June (actual), $470,000; and July (budgeted), $520,000. d. Budgeted cash payments for salaries in July: $240,000. e. Budgeted cash payments for sales commissions for July: $170,000. f. Budgeted cash payment for income taxes in July: $100,000. g. Budgeted cash payment for loan interest in July: $9,000. Complete this question by entering your answers in the tabs below. References Calculation Cash Budget Calculate the budgeted cash receipts and cash payments. Total Sales May Calculation of Cash Receipts from Sales -Collected in- June July 31 July Accounts Receivable Credit sales from May $ 1,740,000 $ 522,000 $ 870,000 $ 348,000 $ 0 June 1,470,000 441000 735,000 294,000 0 July 1,590,000 477.000 795,000 318,000 0 Totals $ 4,800,000 $ 1,440,000 $ 2,400,000 $ 060,000 $ 4 Exercise 20-27A (Algo) Merchandising: Preparing a cash budget LO P4 0.75 points eBook Hint Print Use the following information to prepare the July cash budget for Acco Company. Ignore the "Loan activity" section of the budget a. Beginning cash balance on July 1: $71,000. b. Budgeted cash receipts from sales: 30% is collected in the month of sale, 50% in the next month, and 20% in the second month after sale. Sales amounts are May (actual), $1,749.000; June (actual), $1,470,000; and July (budgeted), $1,590,000. c. Budgeted cash payments on merchandise purchases: 70% in the month of purchase and 30% in the month following purchase. Purchase amounts are June (actual), $470,000; and July (budgeted), $520,000. d. Budgeted cash payments for salaries in July: $240,000. e. Budgeted cash payments for sales commissions for July: $170,000. f. Budgeted cash payment for income taxes in July: $100,000. g. Budgeted cash payment for loan interest in July: $9,000. Complete this question by entering your answers in the tabs below. References Calculation Cash Budget Calculate the budgeted cash receipts and cash payments. Total Sales May Calculation of Cash Receipts from Sales -Collected in- June July 31 July Accounts Receivable Credit sales from May $ 1,740,000 $ 522,000 $ 870,000 $ 348,000 $ 0 June 1,470,000 441000 735,000 294,000 0 July 1,590,000 477.000 795,000 318,000 0 Totals $ 4,800,000 $ 1,440,000 $ 2,400,000 $ 060,000 $