The following information is available to assist in preparing a cash budget Budgeted income statements for July through October 2017 as follows July August September October Sales $22,000 $28,000 $32,000 $40,000 cost of goods sold (11,000) (15,000) (17,000) (21,000) gross profit 11,000 13,000 15,000 19,000 less other expenses selling 3,300 4,000 4,400 5,200 administrative 3,600 5,000 4,200 4,600 total (6,900) (9,000) (8,600) (9,800) net income $4,100 $4,000 $6,400 $9,200 additional information other expenses which are paid monthly, include $2,000 of depreciation per month sales are 40 for cash and 60 on credit credit sales are collected 25 in the month of the sale, 65 one month after sale, and 10 two months after sale May sales were $16,000 and June sales were $17,000 merchandise is paid for 50 in the month of purchase, the remaining 50 is paid in the following month Accounts payable for merchandise at June 30 is $7,000 the company maintains its ending inventory levels at 20 of the cost of goods to be sold in the following month The inventory at June 30 is $2,200 an equipment note of $6,000 per month is being paid through August the company must maintain a cash balance of at least $6,000 at the end of each month The cash balance on June 30 is $6,100 the company can borrow from its bank as needed Borrowing and repayments must be in multiples of $100 All borrowings take place at the beginning of a month, and all repayments are made at the end of a month When the principal is repaid, interest on the repayment is also paid The interest rate is 12 per year Required a show a monthly schedule of budgeted operating cash receipts for July, August and September b show a monthly purchases budget and a schedule of budgeted cash payments for purchases for July, August and September c show a monthly cash budget for July, August and September Show borrowings from the company's bank and repayments to the bank as needed to maintain the minimum cash balance

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jun 29, 2024

The following information is available to assist in preparing a cash budget. Budgeted income statements for July through October 2017 as follows: July August September

The following information is available to assist in preparing a cash budget. Budgeted income statements for July through October 2017 as follows:

July August September October

Sales $22,000 $28,000 $32,000 $40,000

cost of goods sold (11,000) (15,000) (17,000) (21,000)

gross profit 11,000 13,000 15,000 19,000

less other expenses

selling 3,300 4,000 4,400 5,200

administrative 3,600 5,000 4,200 4,600

total (6,900) (9,000) (8,600) (9,800)

net income $4,100 $4,000 $6,400 $9,200

additional information:

other expenses which are paid monthly, include $2,000 of depreciation per month.
sales are 40% for cash and 60% on credit
credit sales are collected 25% in the month of the sale, 65% one month after sale, and 10% two months after sale. May sales were $16,000 and June sales were $17,000.
merchandise is paid for 50% in the month of purchase, the remaining 50% is paid in the following month. Accounts payable for merchandise at June 30 is $7,000.
the company maintains its ending inventory levels at 20% of the cost of goods to be sold in the following month. The inventory at June 30 is $2,200
an equipment note of $6,000 per month is being paid through August
the company must maintain a cash balance of at least $6,000 at the end of each month. The cash balance on June 30 is $6,100.
the company can borrow from its bank as needed. Borrowing and repayments must be in multiples of $100. All borrowings take place at the beginning of a month, and all repayments are made at the end of a month. When the principal is repaid, interest on the repayment is also paid. The interest rate is 12 % per year.

Required:

a. show a monthly schedule of budgeted operating cash receipts for July, August and September.

b. show a monthly purchases budget and a schedule of budgeted cash payments for purchases for July, August and September.

c. show a monthly cash budget for July, August and September. Show borrowings from the company's bank and repayments to the bank as needed to maintain the minimum cash balance.