Question
Soto Supplies Ltd sells carry bags for laptop computers. John Birt is responsible for preparing Soto Supplies master budget, and he has assembled the data
Soto Supplies Ltd sells carry bags for laptop computers. John Birt is responsible for preparing Soto Supplies master budget, and he has assembled the data below for May and June 2020.
| May ($) | June ($) |
Cash sales | 6,000 | 5,000 |
Credit sales | 49,000 | 56,000 |
Credit purchases | 32,000 | 36,000 |
Wages expense | 12,000 | 13,200 |
Rent expense | 1,200 | 1,200 |
Other miscellaneous expenses | 3,200 | 2,400 |
Cost of sales | 30,600 | 33,000 |
Depreciation expense | 6,200 | 6,000 |
Cash proceeds from the sale of old machinery |
| 2,000 |
Payment of dividends |
| 6,000 |
- Collections from debtors (accounts receivable) normally have the following pattern: 30 per cent in the month of sale, 60 per cent in the month following the sale, and 10 per cent in the second month following the sale.
- Credit sales in March and April were $52,000 and $44,000 respectively.
- Credit purchases are paid for in the month following the purchase. Credit purchases in April were $34,000.
- The company plans to repay as much as the company can of a loan in June but leaving an ending cash balance at the end of June of $4,000. The payment of this loan must be included in the cash budget in June.
- The cash balance at 1st May was $4,000.
- Wages, rent and other miscellaneous expenses are paid in the month in which the expense arises.
- Prepare a schedule of estimated receipts from debtors (accounts receivable) for the months of May and June.
|
| Month of cash collection | |
Month | Credit Sales | May | June |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
What is the amount of accounts receivable at 30th June?
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