Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Need help with this cash budget section highlighted below. See all notes following with details. Timeline Beginning Cash Balance Cash Collections Total Cash Available Cash

Need help with this cash budget section highlighted below. See all notes following with details. image text in transcribed

image text in transcribedimage text in transcribedimage text in transcribed

Timeline Beginning Cash Balance Cash Collections Total Cash Available Cash Payments: Merchandise Purchases Sales Commissions Sales Salaries Cash Budget October November December Total $45,000 $145,000 $244,921 $45,000 $383,325 $553,050 $667,500 $1,603,875 $428,325 $698,050 $912,421 $1,648,875 $160,000 $386,380 $409,570 $955,950 $9,750 $12,750 $18,750 $41,250 $10,000 $10,000 $10,000 $30,000 Advertisting Expense $2,000 $2,000 $2,000 $6,000 General & Admin Salaries $12,500 $12,500 $12,500 $37,500 Clerical Wages $15,000 $15,000 $15,000 $45,000 Rent $13,500 $13,500 $13,500 $40,500 Office Supplies $375 $375 $375 $1,125 Prepaid Insurance - Expire December / Non Renewal $1,500 $1,500 Taxes Payable $68,500 $68,500 Long Term Debt Loan $55,000 $55,000 Line of Credit - Sept Total Cash Payments $100,000 $323,125 $100,000 $452,505 $606,695 $1,382,325 Cash on Hand $105,200 $245,545 $305,726 $266,550 Over/-Short for Cash Minimum Balance Requirement -$39,800 $100,545 $160,726 Interest Payment $1,117 $624 $624 $2,365 Loan Payment $74,917 $74,917 5 Line of Credit Borrowing Ending Cash Balance $40,917 $145,000 $0 $244,921 $0 $40,917 $230,185 $230,185 Minimum Cash Balance = $145,000 Interest 10%/Year = 0.0083%/Month

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

Accounting

Authors: Charles T. Horngren, Walter T. Harrison Jr., M. Suzanne Oliv

9th Edition

130898414, 9780132997379, 978-0130898418, 132997371, 978-0132569309

More Books

Students also viewed these Accounting questions

Question

=+c) What do you conclude about the average value of the

Answered: 1 week ago