Purchases and Cash Budgets

On July $1,$ MTC Wholesalers had a cash balance of $$175,000$ and accounts payable $($related to inventory purchases$)$ of $$99,000.$ Actual sales for May and June, and budgeted sales for July, August, September, and October are:

Month Actual Sales Month Budgeted Sales

May $$150,000$ July $ $90,000$

June $160,000$ August $80,000$

September $100,000$

October $120,000$

All sales are on credit with $75$ percent collected during the month of sale, $20$ percent collected during the next month, and $5$ percent collected during the second month following the month of sale. Cost of goods sold averages $70$ percent of sales revenue. Ending inventory is one$-$half of the next month's predicted cost of sales. The other half of the merchandise is acquired during the month of sale. All purchases are paid for in the month after purchase. Operating costs are estimated at $$28,000$ each month and are paid during the month incurred.

Required

Prepare purchases and cash budgets for July, August, and September.

Do not use a negative sign with your answers.

MTC Wholesalers

Purchases Budget

For the Months of July, August, and September

July August September

Inventory required, current sales Answer

$63,000$

Answer

$56,000$

Answer

$70,000$

Desired ending inventory Answer

$28,000$

Answer

$35,000$

Answer

$42,000$

Total inventory needs Answer

$91,000$

Answer

$91,000$

Answer

$112,000$

Less beginning inventory Answer

$28,000$

Answer

$35,000$

Answer

$42,000$

Purchases Answer

$63,000$

Answer

$56,000$

Answer

$70,000$

Do not use a negative sign with your answers.

MTC Wholesalers

Cash Budget

For the Months of July, August, and September

July August September

Cash balance, beginning Answer

$175,000$

Answer

$166,500$

Answer

$165,000$

Cash receipts

Current month's sales Answer

$67,500$

Answer

$60,000$

Answer

$75,000$

Previous month's sales Answer

$32,000$

Answer

$18,000$

Answer

$16,000$

Sales two months prior Answer

$7,500$

Answer

$8,000$

Answer

$4,500$

Total receipts Answer

$107,000$

Answer

$86,000$

Answer

$95,500$

Cash available Answer

$282,000$

Answer

$252,500$

Answer

$260,500$

Cash disbursements:

Purchases Answer

$87,500$

Answer

$59,500$

Answer

$63,000$

Operating costs Answer

$28,000$

Answer

$28,000$

Answer

$28,000$

Total disbursements Answer

$115,500$

Answer

$87,500$

Answer

$91,000$

Cash balance, ending Answer

$166,500$

Answer

$165,000$

Answer

$169,500$Purchases and Cash Budgets

On July $1,$ MTC Wholesalers had a cash balance of $$175,000$ and accounts payable $($related to inventory purchases$)$ of $$99,000.$ Actual sales for May and June, and

budgeted sales for July, August, September, and October are:

All sales are on credit with $75$ percent collected during the month of sale, $20$ percent collected during the next month, and $5$ percent collected during the second

month following the month of sale. Cost of goods sold averages $70$ percent of sales revenue. Ending inventory is one$-$half of the next month's predicted cost of

sales. The other half of the merchandise is acquired during the month of sale. All purchases are paid for in the month after purchase. Operating costs are

estimated at $$28,000$ each month and are paid during the month incurred.

Required

Prepare purchases and cash budgets for July, August, and September.

Do not use a negative sign with your answers.

Do not use a negative sign with your answers.