Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Following information relates to Acco Co. a. Beginning cash balance on July 1: $30,000 b. Cash receipts from sales: 27% is collected in the month
Following information relates to Acco Co. a. Beginning cash balance on July 1: $30,000 b. Cash receipts from sales: 27% is collected in the month of sale, 50% in the next month, and 23% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,032,000; June (actual), $720,000; and July (budgeted), $840,000 C. Payments on merchandise purchases: 54% in the month of purchase and 46% in the rmonth following purchase. Purchases amounts are: June (actual), $258,000; and July (budgeted), $600,000 d. Budgeted cash payments for salaries in July: $126,600 e. Budgeted depreciation expense for July: $7,200 f. Other cash expenses budgeted for July: $90,000 g. Accrued income taxes due in July: $80,000. h. Bank loan interest paid in July: $3,960 Additional Information: a. Cost of goods sold is 40% of sales b. Inventory at the end of June is $48,000 and at the end of July is $312,000. c. Salaries payable on June 30 are $30,000 and are expected to be $24,000 on July 31. d. The equipment account balance is $960,000 on July 31. On June 30, the accumulated depreciation on equipment is $168,000. e. The $3,960 cash payment of interest represents the 1% monthly expense on a bank loan of $396,000. f. Income taxes payable on July 31 are $98,784, and the income tax rate is 35%. g. The only other balance sheet accounts are: Common Stock, with a balance of $365,080 on June 30; and Retained Earnings, with a balance of $643,200 on June 30 Calculate the budgeted cash receipts and cash payments Calculation of Cash Receipts From Sales July 31 Accounts Rec. ollected in Total Sales May June July Credit sales from May June July Totals $1,032,000 720,000 840,000 $ 2,592,000 $ Calculation of Cash Payments for Merchandise aid in July 31 Accounts Pay. Total Purchases June July Purchases from June July Totals 258,000 600,000 858,000$ Calculation Inc Stmt Bal Sheet> Prepare a budgeted income statement for the month of July and a budgeted balance sheet for July 31 ACCO CO. Budgeted Income Statement For Month Ended July 31 Operating expenses Total operating expenses 0 ACCO CO Budgeted Balance Sheet As of July 31 Assets Liabilities and Equity Liabilities Stockholders' Equity
Step 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