Consider the budgeted income statement for Carlson Company for June 20X4 in Exhibit7 13 The cash balance, May 31, 20X4, is $15,000 Sales proceeds are collected as follows 80 the month of sale, 10 the second month, and 10 the third month Accounts receivable are $44,000 on May 31, 20X4, consisting of $20,000 from April sales and $24,000 from May sales Accounts payable on May 31, 20X4, are $145,000 Carlson Company pays 25 of purchases during the month of purchase and the remainder during the following month All operating expenses requiring cash are paid during the month of recognition, except that insurance and property taxes are paid annually in December for the forthcoming year Need to make a cash budget for June Confine your analysis to the given data Ignore income taxes Sales Inventory, May 31 Purchases Available for sale Inventory, June 30 Cost of goods sold Gross margin Operating expenses Wages Utilities Advertising Depreciation Office expenses Insurance and property taxes Operating income

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jun 29, 2024

Consider the budgeted income statement for Carlson Company for June 20X4 in Exhibit7-13 . The cash balance, May 31, 20X4, is $15,000. Sales proceeds are

Consider the budgeted income statement for Carlson Company for June 20X4 inExhibit7-13.

The cash balance, May 31, 20X4, is $15,000.
Sales proceeds are collected as follows: 80% the month of sale, 10% the second month, and 10% the third month.
Accounts receivable are $44,000 on May 31, 20X4, consisting of $20,000 from April sales and $24,000 from May sales.
Accounts payable on May 31, 20X4, are $145,000.
Carlson Company pays 25% of purchases during the month of purchase and the remainder during the following month.
All operating expenses requiring cash are paid during the month of recognition, except that insurance and property taxes are paid annually in December for the forthcoming year.

Need to make a cash budget for June. Confine your analysis to the given data. Ignore income taxes.

Sales Inventory, May 31 Purchases Available for sale Inventory, June 30 Cost of goods sold Gross margin Operating expenses Wages Utilities Advertising Depreciation Office expenses Insurance and property taxes Operating income