Question
Built-Tight is preparing its master budget for the quarter ended September 30. Budgeted sales and cash payments for product costs for the quarter follow. July
Built-Tight is preparing its master budget for the quarter ended September 30. Budgeted sales and cash payments for product costs for the quarter follow.
July | August | September | |||||||
Budgeted sales | $ | 58,000 | $ | 74,000 | $ | 54,000 | |||
Budgeted cash payments for | |||||||||
Direct materials | 15,960 | 13,240 | 13,560 | ||||||
Direct labor | 3,840 | 3,160 | 3,240 | ||||||
Factory overhead | 20,000 | 16,600 | 17,000 | ||||||
Sales are 25% cash and 75% on credit. All credit sales are collected in the month following the sale. The June 30 balance sheet includes balances of $15,000 in cash; $44,800 in accounts receivable; $4,300 in accounts payable; and a $4,800 balance in loans payable. A minimum cash balance of $15,000 is required. Loans are obtained at the end of any month when a cash shortage occurs. Interest is 1% per month based on the beginning-of-the-month loan balance and is paid at each month-end. If an excess balance of cash exists, loans are repaid at the end of the month. Operating expenses are paid in the month incurred and consist of sales commissions (10% of sales), office salaries ($3,800 per month), and rent ($6,300 per month).
2. Prepare a cash budget for each of the months of July, August, and September. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Enter your final answers in whole dollars.)
BUILT-TIGHT Cash Budget For July, August, and September September August July $ Beginning cash balance 15,000 15,000 Cash receipts from customers 59,300 Total cash available 74,300 Cash payments for: Direct materials 15,960 Direct labor 3,840 Overhead 20,000 Sales commissions Office salaries Rent Interest on bank loan Total cash payments 39,800 0 0 Preliminary cash balance Additional loan from bank Repayment of loan to bank Ending cash balance 0 0 Loan balance July August September Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of monthStep by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started