Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Do anyone have the step by step instructions for this accounting 1 0 2 budget project hitchen's widget part 2 ? Using Hitchen s info

Do anyone have the step by step instructions for this accounting 102 budget project hitchen's widget part 2?
Using Hitchens info from the income statement budgets (part 1), the remaining account info is
presented to prepare the components of the balance sheet budgets. Assume the same budget
is expected for the next three months (July, Aug, Sept).
1. Opening July 1 cash balance is $592,500.
2. A/R beginning balance of $2,175,250 was 67% collected in July and the remaining
in August.
3. Sales: 30% collected in month of sale, 50% the following month, and 20% in the
third month.
4. A/P opening balance of $301,675 was paid 70% this month and 30% next month.
5. Direct Materials are paid 30% during month of purchase, 50% the following month,
and 20% the third month.
6. W/P had an opening balance of $209,430 and paid off this month
7. Direct Labor is paid 72% this month and the remaining in the following month.
8. Factory Overhead & Selling/Admin is paid 100% this month (excluding Depreciation)
9. Dividends are expected to be paid of $169,250, $240,000, and $260,000 in the three
months respectively
10. Plans are in place to purchase a piece of equipment for $132,500 in month 1(10%
paid this month, 40% paid in month 2 and the remaining 50% in month 3).
a. Retired Asset expected to sell for $18,390 and collected 100% in the second
month.
11.100% of income tax is paid each month
12. Beginning balances:
a. Equipment =2,164,000
b. Accum. Dep. Equipment =1,256,000
c. Common Stock = $2,500,000
d. Retained Earnings = $1,121,923
Prepare these following budgets for month one, two and three.
1. Schedule of cash collections from customers
2. Schedule of cash payments for D.M.
3. Schedule of cash payments for D.L.
4. Cash Budget
5. Budgeted balance sheet (as of month 1

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting International Financial Reporting Standards Global Edition

Authors: Charles T. Horngren, C. William Thomas, Wendy M. Tietz, Themin Suwardy, Walter T. Harrison

11th Edition

9781292211145

More Books

Students also viewed these Accounting questions

Question

Understand human resource planning in an academic setting.

Answered: 1 week ago

Question

Analyze mentoring and career planning opportunities for academics.

Answered: 1 week ago