Homework Help is Here – Start Your Trial Now!
Business
Accounting
00 in cash and $4,000 in loans payable. A minimum cas th when the preliminary cash balance is below $12,000 and is paid at each month-end. If a preliminary cash bal Expenses are paid in the month incurred and include s O per month), and rent ($5,000 per month).

00 in cash and $4,000 in loans payable. A minimum cas th when the preliminary cash balance is below $12,000 and is paid at each month-end. If a preliminary cash bal Expenses are paid in the month incurred and include s O per month), and rent ($5,000 per month).

FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
See similar textbooks
icon
Related questions
Question
Castor Incorporated is preparing its master budget. Budgeted sales and cash payments for merchandise purchases for the next three months follow. April $ 30,000 June Budgeted Sales Cash payments for merchandise purchases May $ 42,000 $ 26,000 24,200 14,800 13,500 Sales are 80% cash and 20% on credit. Sales in March were $26,000. All credit sales are collected in the month following the sale. The March 31 balance sheet includes balances of $14,000 in cash and $4,000 in loans payable. A minimum cash balance of $14,000 is required. Loans are obtained at the end of any month when the preliminary cash balance is below $12,000. Interest is 1% per month based on the beginning-of-the-month loan balance and is paid at each month-end. If a preliminary cash balance above $12,000 at month-end exists, loans are repaid from the excess. Expenses are paid in the month incurred and include sales commissions (10% of sales), shipping (4% of sales), office salaries ($7,000 per month), and rent ($5,000 per month). (a) Prepare a schedule of cash receipts from sales for April, May, and June. (b) Prepare a cash budget for each of April, May, and June. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Round your final answers to the nearest whole dollar.) Answer is not complete.
Transcribed Image Text:Castor Incorporated is preparing its master budget. Budgeted sales and cash payments for merchandise purchases for the next three months follow. April $ 30,000 June Budgeted Sales Cash payments for merchandise purchases May $ 42,000 $ 26,000 24,200 14,800 13,500 Sales are 80% cash and 20% on credit. Sales in March were $26,000. All credit sales are collected in the month following the sale. The March 31 balance sheet includes balances of $14,000 in cash and $4,000 in loans payable. A minimum cash balance of $14,000 is required. Loans are obtained at the end of any month when the preliminary cash balance is below $12,000. Interest is 1% per month based on the beginning-of-the-month loan balance and is paid at each month-end. If a preliminary cash balance above $12,000 at month-end exists, loans are repaid from the excess. Expenses are paid in the month incurred and include sales commissions (10% of sales), shipping (4% of sales), office salaries ($7,000 per month), and rent ($5,000 per month). (a) Prepare a schedule of cash receipts from sales for April, May, and June. (b) Prepare a cash budget for each of April, May, and June. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Round your final answers to the nearest whole dollar.) Answer is not complete.
CASTOR INCORPORATED Schedule of Cash Receipts from Sales May April June 30,000 42,000 2$ 26,000 Cash receipts from 8,400 8 s 24,000 8 6,000s 5,200 8 Cash sales Collections of prior period sales 14,000 33,600 Total cash receipts 20,000 32,400 38,800 CASTOR, INCORPORATED Cash Budget April May June Beginning cash balance 14,000 14,000 14,000 X Add: Cash receipts from sales 20,000 32,400 38,800 Total cash available 34,000 46,400 52,800 Less: Cash payments for: Merchandise 24,200 14,800 13,500 Sales commissions 3,000 4,200 2,600 Shipping 1,200 1,680 1,040 Rent 5,000 O 5,000 O 5,000 7,000 O 7,000 7,000 140 Office salaries Interest on loan 40 Total cash payments 40,440 32,820 29,140 Preliminary cash balance Additional loan (loan repayment) 13,580 8 420 9 (6,440) 8 23,660 X 7,560 Ending cash balance 14,000 14,000 23,660 Loan balance April May June Loan balance - Beginning of month 4,000 11,560 Additional loan (loan repayment) 7,560 3 420 Loan balance - End of month 11,560 8 %24
Transcribed Image Text:CASTOR INCORPORATED Schedule of Cash Receipts from Sales May April June 30,000 42,000 2$ 26,000 Cash receipts from 8,400 8 s 24,000 8 6,000s 5,200 8 Cash sales Collections of prior period sales 14,000 33,600 Total cash receipts 20,000 32,400 38,800 CASTOR, INCORPORATED Cash Budget April May June Beginning cash balance 14,000 14,000 14,000 X Add: Cash receipts from sales 20,000 32,400 38,800 Total cash available 34,000 46,400 52,800 Less: Cash payments for: Merchandise 24,200 14,800 13,500 Sales commissions 3,000 4,200 2,600 Shipping 1,200 1,680 1,040 Rent 5,000 O 5,000 O 5,000 7,000 O 7,000 7,000 140 Office salaries Interest on loan 40 Total cash payments 40,440 32,820 29,140 Preliminary cash balance Additional loan (loan repayment) 13,580 8 420 9 (6,440) 8 23,660 X 7,560 Ending cash balance 14,000 14,000 23,660 Loan balance April May June Loan balance - Beginning of month 4,000 11,560 Additional loan (loan repayment) 7,560 3 420 Loan balance - End of month 11,560 8 %24
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 4 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Calculating the Return On A Loan
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS