Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Prime Time Sportswear is a custom imprinter that began operations six months ago. Sales have exceeded management's most optimistic projections, Sales are made on account

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
Prime Time Sportswear is a custom imprinter that began operations six months ago. Sales have exceeded management's most optimistic projections, Sales are made on account and collected as follows: 57% in the month after the sale is made and 46% in the second month after sale. Merchandise purchases and operating expenses are paid as follows: Prime Time Sportswear's income statement budget for each of the next four months, newly revised to reflect the success of the firm follows: Gross profit Operating expenses Operating income $ 11,999 11,082 $ 998 $ 16,470 12,700 $ 3,770 $ 19,200 $ 24,660 14,800 15,900 $4,400 58,760 Cash on hand August 31 is estimated to be $40.440. Collections of August 31 accounts receivable were estimated to be $18,330 in September and $15,460 in October. Payments of August 31 accounts payable and accrued expenses in September were estimated to be $23.510. Required: 6.1. Prepare a cash budget for October and November. (Beginning cash should be indicated with a minus signifit is negative amount.) October November tonning can Cash on hand August 31 is estimated to be $40.440. Collections of August 31 accounts receivable were estimated to be $18.330 in September and $15.460 in October. Payments of August 31 accounts payable and accrued expenses in September were estimated to be $23.510. Required: 8-1. Prepare a cash budget for October and November. (Beginning cash should be indicated with a minus sign it is a negative amount.) October November Beginning cash Cash receipts: August 31 accounts receivable September sales October sales November sales Total cash receipts Cash disbursements: September purchases October purchases November purchases September operating expenses October operating expenses November operating expenses Total cash disbursements Ending cash b-L Assume now that Prime Time Sportswear is a mature firm, and that the September November data represent a seasonal peak in business. Prepare a cash budget for December, January, and February, assuming that the income statements for January and February are the same as December's. (Beginning cash should be indicated with a minus sign If It is a negative amount.) December January February Beginning cash Canoeipla October sales November sales December sales January sales Total cash receipts Cash disbursements: November purchases December purchases January purchases February purchases November operating expenses December operating expenses January operating expenses February operating expenses Total cash disbursements Ending cash Prime Time Sportswear is a custom imprinter that began operations six months ago, Sales have exceeded management's most optimistic projections. Sales are made on account and collected as follows: 51% in the month after the sale is made and 46% in the second month after sale. Merchandise purchases and operating expenses are paid as follows: In the month during which the merchandise is purchased or the cost is incurred 78% In the subsequent month 223 Prime Time Sportswear's income statement budget for each of the next four months, newly revised to reflect the success of the fim follows: September $ 42,200 October $ 53,700 November $ 67,669 December 559,109 Sales Cost of goods sold: Beginning inventory Purchases Cost of goods available for sale Less: Ending inventory Cost of goods sold Gross profit Operating expenses Operating income $ 6,340 38,409 $ 44,740 (14,530) $ 30,210 $ 11,990 11,000 $ 990 $ 14,530 43,500 $ 58,030 (20,880) $ 37, 238 $16,470 12,709 $ 3,770 $ 20,800 49,480 $ 70,200 (21,800) $ 48,400 $ 19,200 14,800 $ 4,480 $ 21,880 32,909 $ 54,700 (20,260) $ 34,440 $ 24,660 15,909 5 8,760 Cash on hand August 31 is estimated to be $40.440. Collections of August 31 accounts receivable were estimated to be $18,330 in September and $15.460 in October. Payments of August 31 accounts payable and accrued expenses in September were estimated to be $23.510 Required: -1. Prepare a cash budget for October and November (Beginning cash should be indicated with a minus sign if it is a negative amount.) October November Beginning cash

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

Audit And Assurance Q And A 2019

Authors: ACA Simplified

1st Edition

1792949863, 978-1792949869

More Books

Students also viewed these Accounting questions

Question

a valuing of personal and psychological privacy;

Answered: 1 week ago