Question
For practice only : Paul's Pool Service provides pool cleaning, chemical application, and pool repairs for residential customers. Clients are billed weekly for services provided
For practice only : Paul's Pool Service provides pool cleaning, chemical application, and pool repairs for residential customers. Clients are billed weekly for services provided and usually pay 60 percent of their fees in the month the service is provided. In the month following service, Paul collects 35 percent of service fees. The final 5 percent is collected in the second month following service. Paul purchases his supplies on credit, and pays 50 percent in the month of purchase and the remaining 50 percent in the month following purchase. Of the supplies Paul purchases, 75 percent is used in the month of purchase, and the remainder is used in the month following purchase.
The following information is available for the months of June, July, and August, which are Paul's busiest months:
- June 1 cash balance $14,200.
- June 1 supplies on hand $3,800.
- June 1 accounts receivable $7,900.
- June 1 accounts payable $3,700.
- Estimated sales for June, July, and August are $23,700, $35,600, and $37,900, respectively.
- Sales during May were $22,100, and sales during April were $15,900.
- Estimated purchases for June, July, and August are $8,800, $16,800, and $12,000, respectively.
- Purchases in May were $4,900.
Required:
1.Compute budgeted cash receipts and budgeted cash payments for each month.
Budgeted cash Receipt
June =
July =
August =
Budgeted Cash Payment
June =
July =
August =
2.Compute the balances necessary to create a budgeted balance sheet for August 31 for each of the following accounts:
June 1 Balance
Add: total cash receipt
Less: total cash payments
August 31st Balance
Supply Inventory
25 % of august purchase
Accounts receivable
40% of august sales
5 % of July sales
Balance at august 31
accounts payable
50 % of August purchase
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