Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The owner of a building supply company has requested a cash budget for June. After examining the records of the company, you find the following:

The owner of a building supply company has requested a cash budget for June. After examining the records of the company, you find the following:

  1. Cash balance on June 1 is $786.
  2. Actual sales for April and May are as follows:
April May
Cash sales $10,000 $18,000
Credit sales 28,900 35,000
Total sales $38,900 $53,000
  1. Credit sales are collected over a 3-month period: 40% in the month of sale, 30% in the second month, and 20% in the third month. The sales collected in the third month are subject to a 2% late fee, which is paid by those customers in addition to what they owe. The remaining sales are uncollectible.
  2. Inventory purchases average 68% of a month's total sales. Of those purchases, 20% are paid for in the month of purchase. The remaining 80% are paid for in the following month.
  3. Salaries and wages total $11,750 per month, including a $4,500 salary paid to the owner.
  4. Rent is $4,200 per month.
  5. Taxes to be paid in June are $6,780.

The owner also tells you that he expects cash sales of $18,600 and credit sales of $54,000 for June. No minimum cash balance is required. The owner of the company doesnt have access to short-term loans.

Required:

Question Content Area

1. Prepare a cash budget for June. Include supporting schedules for cash collections and cash payments. Round calculations and final answers to the nearest dollar. Be sure to enter percentages as whole numbers.

Cash Budget For June
Beginning cash balance $fill in the blank 02548effafecff9_1
Collections:
Cash sales fill in the blank 02548effafecff9_2
Credit sales:
Current month
$fill in the blank 02548effafecff9_3 fill in the blank 02548effafecff9_4 % fill in the blank 02548effafecff9_5
May credit sales
$fill in the blank 02548effafecff9_6 fill in the blank 02548effafecff9_7 % fill in the blank 02548effafecff9_8
April credit sales fill in the blank 02548effafecff9_9
Total cash available $fill in the blank 02548effafecff9_10
Less disbursements:
Inventory purchases:
Current month
$fill in the blank 02548effafecff9_11 fill in the blank 02548effafecff9_12 % $fill in the blank 02548effafecff9_13
Prior month
$fill in the blank 02548effafecff9_14 fill in the blank 02548effafecff9_15 % fill in the blank 02548effafecff9_16
Salaries and wages fill in the blank 02548effafecff9_17
Rent fill in the blank 02548effafecff9_18
Taxes fill in the blank 02548effafecff9_19
Total cash needs fill in the blank 02548effafecff9_20
Excess of cash available over needs $fill in the blank 02548effafecff9_21

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

Auditing Information Systems

Authors: Mario Piattini

1st Edition

1878289756, 9781878289759

More Books

Students also viewed these Accounting questions