Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Green Friends Ltd is a garden design and landscaping business that started operations on 1 September 2020. The following information has been provided by the

Green Friends Ltd is a garden design and landscaping business that started operations on 1 September 2020. The following information has been provided by the firm.

In September, cash sales were $5,000 and credit sales $45,000. Total expected sales in the following three months are: $70,000 in October; $78,000 in November; and $82,000 in December. The company expects 10% of the sales of each month to be cash sales and the remainder credit sales. Credit sales are expected to be collected 20% in the month of the sale, 50% in the next month, and 30% in the following month.

All purchases of inventory are on credit. Purchases of inventory in September were $18,000. The company estimates purchases in the following three months to be: $19,000 in October, $20,000 in November and $21,000 in December. Purchases are paid 80% in the month of purchase, and 20% in the following month.

Wages expense is estimated to be $15,000 in October, $18,000 in November and $19,000 in December, paid in cash.

Other operating expenses are budgeted to be $12,000 in October, $14,000 in November and $18,000 in December, paid in cash.

Depreciation expenses of $1,250 per month are expected.

The cost of sales is estimated as 25% of sales revenue each month.

In October, computers costing $8,000 will be purchased and paid in cash.

In December a cash dividend of $20,000 will be paid.

In November, it is expected to receive $400 cash from the sale of old equipment at its net book value.

The cash balance at 1st October 2020 was $7,500

  1. Prepare a Budgeted Income Statement for the period October December 2020.
  2. Prepare a schedule of estimated receipts from debtors (accounts receivable) for the months of October, November and December 2020.
  3. What is the amount of accounts receivable at 31st December 2020?
  4. Prepare a cash budget for October, November and December 2020
  5. What is the amount of accounts payable at 31st December 2020?
  6. How can you improve the cash budget?

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

Mylab Accounting With Pearson -- Access Card -- For Managerial Accounting

Authors: Karen W. Braun, Wendy M. Tietz

5th Edition

0134161645, 9780134161648

More Books

Students also viewed these Accounting questions

Question

Is financial support available for travel to conferences?

Answered: 1 week ago