ABC Imports, Inc. is a distribution of premium Italian wines. The firm’s balance sheet for July 31, 2023 is detailed below: ABC Imports, Inc. Balance Sheet July 31, 2023 Assets Cash $ 9,000 Accounts Receivable 54,000 Inventory 30,000 Buildings and equipment, net of depreciation 207,000 Total Assets $300,000 Liabilities and Shareholders’ Equity Accounts Payable $ 63,000 Notes Payable 14,500 Common Stock 180,000 Retained Earnings 42,500 Total Liabilities and stockholders’ equity $300,000 ABC Imports is currently engaged in preparing a budget for the month of August and has put together the following relevant data: Sales are planned/budgeted at $200,000 for August. Of these planned sales, $ 60,000 will be for cash; the remainder will be credit sales. One-half of a month’s credit sales are to be collected in the month the sales are made, and the remainder is collected in the following month. All of the July 31 accounts receivable will be collected in August. Purchases of inventory are expected to total $120,000 during August. These purchases will all be on account. Forty (40%) of all purchases are paid for in the month of purchase; the remainder are paid in the following month. All of the July 31 accounts payable to suppliers will be paid in August. The August 31 ending inventory balance is budgeted at $40,000. Selling and Administration expenses for August are budgeted at $72,000, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $2,000 for the month. The Note Payable on the July 31 balance sheet will be paid during August, with $100 interest. (All of the interest relates to May.) New refrigerator storage equipment costing $6,500 will be purchased for cash during August. During August, the company will borrow $20,000 from its bank by giving a new Note Payable to the bank for that amount. The new note will be due in one year. Required: Calculate the expected cash collections from the customers for August. Calculate the expected cash disbursements for merchandise purchases for August. Prepare a Cash Budget for August.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

ABC Imports, Inc. is a distribution of premium Italian wines.  The firm’s balance sheet for July 31, 2023 is detailed below:

 

ABC Imports, Inc.

Balance Sheet

July 31, 2023

 

Assets

Cash                                                                                          $    9,000

Accounts Receivable                                                                 54,000

Inventory                                                                                     30,000

Buildings and equipment, net of depreciation                   207,000

Total Assets                                                                             $300,000

 Liabilities and Shareholders’ Equity

Accounts Payable                                                                  $  63,000

Notes Payable                                                                            14,500

Common Stock                                                                        180,000

Retained Earnings                                                                     42,500

Total Liabilities and stockholders’ equity                        $300,000

 

ABC Imports is currently engaged in preparing a budget for the month of August and has put together the following relevant data:

  • Sales are planned/budgeted at $200,000 for August. Of these planned sales, $ 60,000 will be for cash; the remainder will be credit sales.  One-half of a month’s credit sales are to be collected in the month the sales are made, and the remainder is collected in the following month.  All of the July 31 accounts receivable will be collected in August.
  • Purchases of inventory are expected to total $120,000 during August. These purchases will all be on account.  Forty (40%) of all purchases are paid for in the month of purchase; the remainder are paid in the following month.  All of the July 31 accounts payable to suppliers will be paid in August.
  • The August 31 ending inventory balance is budgeted at $40,000.
  • Selling and Administration expenses for August are budgeted at $72,000, exclusive of depreciation. These expenses will be paid in cash.  Depreciation is budgeted at $2,000 for the month. 
  • The Note Payable on the July 31 balance sheet will be paid during August, with $100 interest. (All of the interest relates to May.)
  • New refrigerator storage equipment costing $6,500 will be purchased for cash during August.
  • During August, the company will borrow $20,000 from its bank by giving a new Note Payable to the bank for that amount. The new note will be due in one year.

Required:

  1. Calculate the expected cash collections from the customers for August.
  2. Calculate the expected cash disbursements for merchandise purchases for August.
  3. Prepare a Cash Budget for August.
  4. Using a “traditional” income statement as your guide, prepare a budgeted income statement for August.
  5. Prepare a budgeted balance sheet as of August 31, 2023.

Suggested Income Statement Format

ABC Imports, Inc.

Budgeted Income Statement

For the Month Ending August 31, 2023

                                                                Sales

                                                                Cost of Goods Sold

                                                                Gross Profit

                                                                Selling and Administration Expenses

                                                                Net Operating Income

                                                                Interest expense

                                                                Net Income

 

 

 

 

Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Ratio Analysis
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
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