B. Mahmoud Repair Company is preparing its budget for the first quarter of 2021. The next step in the budgeting process is to prepare a cash receipts schedule and a cash payments schedule. To that end the following information has been collected. Clients usually pay 60% of their fee in the month that service is provided, 30% the month after, and 10% the second month after receiving service. Actual service revenue for 2016 and expected service revenues for 2021 are: November 2020, $120,00%3; December 2020, $110,000; January 2021, $140,000; February 2021, $160,000; March 2021, $170,000. Purchases on landscaping supplies (direct materials) are paid 40% in the month of purchase and 60% the following month. Actual purchases for 2020 and expected purchases for 2021 are: December 2020, $21,000; January 2021, $20,000; February 2021, $22,000; March 2021, $27,000. Instructions (a) Prepare the following schedules for each month in the first quarter of 2021 and for the quarter in total: (1) Expected collections from clients. (2) Expected payments for landscaping supplies. (b) Determine the following balances on March 31, 2021: (1) Accounts receivable. (2) Accounts payable

B. Mahmoud Repair Company is preparing its budget for the first quarter of 2021. The next step in the budgeting process is to prepare a cash receipts schedule and a cash payments schedule. To that end the following information has been collected. Clients usually pay 60% of their fee in the month that service is provided, 30% the month after, and 10% the second month after receiving service. Actual service revenue for 2016 and expected service revenues for 2021 are: November 2020, $120,00%3; December 2020, $110,000; January 2021, $140,000; February 2021, $160,000; March 2021, $170,000. Purchases on landscaping supplies (direct materials) are paid 40% in the month of purchase and 60% the following month. Actual purchases for 2020 and expected purchases for 2021 are: December 2020, $21,000; January 2021, $20,000; February 2021, $22,000; March 2021, $27,000. Instructions (a) Prepare the following schedules for each month in the first quarter of 2021 and for the quarter in total: (1) Expected collections from clients. (2) Expected payments for landscaping supplies. (b) Determine the following balances on March 31, 2021: (1) Accounts receivable. (2) Accounts payable

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Related questions

Q: Ivanhoe Company expects to have a cash balance of $51,750 on January 1, 2020. Relevant monthly…

A: Cash budget is the statement which is prepared by an entity to estimate the cash receipts and cash…

Q: Pat's Mediterranean Restaurant is preparing its budgeted balance sheet for the coming year. The cash…

A: Cash Budget is prepared to analysis the cash transaction or cash flow of business.Non-cash items…

Q: During December 2021, Hybrid has the following information to prepare its cash budget for January (4…

A: Calculation of amount of collection from credit sales to customer : Particulars Amount For…

Q: Emmanuel Macron has the following budgeted business transactions for the month of May 2020:…

A: Budgeted cash position = Starting bank balance + Total cash inflows - Total cash outflows…

Q: e. Prepare a schedule of cash payments for materials, by month and in total, for the second quarter…

A: Production Requirement Budget for Quarter 2,2019 Particulars April…

Q: Sullivan, Inc. sells tire rims. Its sales budget for the nine months ended September 30, 2024, and…

A: The first costs incurred to manufacture or produce the goods are called cost of goods sold. The…

Q: Ivanhoe Company expects to have a cash balance of $49,400 on January 1, 2022. These are the relevant…

A: Cash budget is one of the important budget used in business. This shows expected cash receipts along…

Q: Minor Landscaping Company is preparing its budget for the first quarter of 2022. The next step in…

A: Budgeting -Budgeting is the process of estimating future operations based on past performance. % are…

Q: Cali Industries prepares budgets to help manage the company. Cali is budgeting for the fiscal year…

A: The budget is prepared ro estimate the requirements for the future period.

Q: Coronado Landscaping Inc. is preparing its budget for the first quarter of 2022. The next step in…

A: The process of creating a thorough financial plan for a given time period is known as budgeting,…

Q: Bonita Company expects to have a cash balance of $52,200 on January 1, 2022. Relevant monthly budget…

A: The cash budget is prepared to record cash receipts and cash payments to be made during the period.…

Q: In May 2022, the budget committee of Concord Stores assembles the following data in preparation of…

A: Required merchandise purchases = Cost of goods sold - Beginning merchandise inventory + Ending…

Q: Coronado, Inc., is preparing its direct labor budget for 2027 from the following production budget…

A: Direct labor budget meaning:- To determine how many labor hours will be required to create the items…

Q: Dear Bartleby, I need assistance with part c to prepare a production budget based on the following…

A: In this question, we Prepare a production budget in units, by month and in total, for the second…

Q: Swenson, Inc. sells tire rims. Its sales budget for the nine months ended September 30, 2024, and…

A: Cost of goods sold - Cost of Goods Sold is the cost incurred to sell the goods to the customer. The…

Q: 1. Prepare a sales budget for 2 quarters. Elliott Electronics Inc. produces and sells two models of…

A: Sales budget shows the estimated sales revenue forecast for the coming period.

Q: Narendra Modi Pte. Ltd. is preparing its budget for next year. Sales are all on credit. The company…

A: A budget is a financial plan that outlines an organization's projected income and expenses over a…

Q: In May 2022, the budget committee of Whispering Winds Stores assembles the following data for…

A: Budget means the expected value of future. Budget will be compared with actual value and variance is…

Q: Determine the account receivable balances at March 31, 2022.

A: Clients usually pay 60% of their fee in the month that service is provided, 30% the month after, and…

Q: Dear Bartleby,could you please provide assistance with preparing a materials purchase budget, thank…

A: Material Purchase Budget ( in pounds ): Material Purchase Budget is prepared to calculate the number…

Q: Grit Company was formed on May 1, 2023. During May, 2023, the company reported sales on account of…

A: Sales Data:May 2023 Sales: $750,000June 2023 Sales: $800,000Collection Pattern:40% collected in the…

Q: The following is the sales budget for Lemonis, Incorporated, for the first quarter of 2021: January…

A: Detailed explanation:Credit Sales are collected as follows :55% on month of sale30% on month after…

Concept explainers

Master Budget

A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.

Sales Budget and Selling

A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.

Question

B. Mahmoud Repair Company is preparing its budget for the first quarter of 2021. The next step in the
budgeting process is to prepare a cash receipts schedule and a cash payments schedule. To that end the
following information has been collected.
Clients usually pay 60% of their fee in the month that service is provided, 30% the month after, and 10%
the second month after receiving service.
Actual service revenue for 2016 and expected service revenues for 2021 are: November 2020, $120,000;
December 2020, $110,000; January 2021, $140,000; February 2021, $160,000; March 2021, $170,000.
Purchases on landscaping supplies (direct materials) are paid 40% in the month of purchase and 60% the
following month. Actual purchases for 2020 and expected purchases for 2021 are: December 2020,
$21,000; January 2021, $20,000; February 2021, $22,000; March 2021, $27,000.
Instructions
(a) Prepare the following schedules for each month in the first quarter of 2021 and for the quarter in total:
(1) Expected collections from clients.
(2) Expected payments for landscaping supplies.
(b) Determine the following balances on March 31, 2021:
(1) Accounts receivable.
(2) Accounts payable.

Expert Solution

This question has been solved!

Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.

This is a popular solution!

SEE SOLUTION Check out a sample Q&A here

Step 1

VIEW

Step 2

VIEW

Step 3

VIEW

Trending now

This is a popular solution!

Step by step

Solved in 3 steps

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

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

AlNahdha company is preparing its cash budget for the first half of the year 2022. The company records shows that it has $20,000 in the cash at the start of the period . Cash collections from customers for the period are budgeted at $56,000 . Purchases of inventory as budgeted will cost cash payment during the period of $60,000 . The Company intends to keep its cash balance at the end of the period at $10,000 . Other operating expenses for this period are budgeted at \$30,000 , which includes $4,000 depreciation and any cash expenses are paid in the month incurred . How much borrowing will the company need in the first half of 2022 a. $12,000 b.$22,000 c. None of the given answers d. $20,000 e. $10,000
In May 2022, the budget committee of Concord Stores assembles the following data in preparation of budgeted merchandise purchases for the month of June. 1. 2. 3. 4. (a) Expected sales: June $430,000, July $516,000. Cost of goods sold is expected to be 75% of sales. Desired ending merchandise inventory is 30% of the following (next) month's cost of goods sold. The beginning inventory at June 1 will be the desired amount. Your answer is correct. Compute the budgeted merchandise purchases for June. (b) Budgeted Cost of Goods Sold Add V Total Less V CONCORD STORES Merchandise Purchases Budget For the Month Ending June 30, 2022 Desired Ending Merchandise Inventory Beginning Merchandise Inventory Required Merchandise Purchases eTextbook and Media V CONCORD STORES Budgeted Income Statement (Partial) $ Prepare the budgeted multiple-step income statement for June through gross profit. $ $ 322500 116100 438600 (96750) 341850 Attempts: 2 of 3 used
An entity is budgeting its cash payments for the last quarter of 2020. All purchases are made on account with 2% discount for early payments. The October purchases is set at P150,000, and purchases increase by 20% based on the previous month. 50% of purchases are paid on the month of purchase, availing of the purchase discount; 45% are paid the next month; and 5% are paid after 2 months from date of purchase. How much is the total cash payment to be made in December 2020?
Kupa Ltd. has approached their local banker for an overdraft facility in 2021. The banker has asked to provide a cash budget for the first six months of 2021. The company has furnished you with the following information. Oct 2020 Nov 2020 Dec. 2020 Jan. 2021 Feb. 2021 Mar. 2021 Apr. 2021 May 2021 June 2021 July 2021 Aug. 2021 Sep 2021 Sales (Sh.‘000’) 190 170 200 180 220 240 210 160 180 220 240 220 Sales are made 40% cash. Of credit sales, 30% is collected in the month of sale, 40% one month after sale and 25% two months from sales Gross profit margin is 25%. Goods purchased in a month are sold two months after the month of purchase. Purchases are paid 30% one the month of purchase and the remainder two months thereafter. Cash Overheads average 10% of the monthly sales. Cash Operating expenses are 15% of the monthly sales. New equipment costing Sh. 24,000 will, be purchased for cash in April. Annual depreciation on this…
Gibco Service has budgeted the following time-and-material for 2019: Budgeted Costs For 2019 Time Material Charges Charges Painters' wages and benefits $54,000 Service manager's salary and benefits $44,000 Office employee's salary and benefits 7,400 6,000 Cost of paint 50,000 Overhead (supplies, utilities, etc.) 14,000 22,000 Gibco budgets 2,000 hours of paint time in 2019 and will charge a profit of $8 per hour on the labour rate, in addition to a 12% mark-up on the cost of paint. On February 15, 2019, Gibco is asked to prepare a price estimate to paint a building. Gibco estimates that this job will take 25 labour hours and $900 in paint. 1.Calculate the material loading charge rate % for 2019 2. What is the planned profit for the year? Do not enter $ or commas.
Farooq Company has accumulated the following budget data for the year 2020. Sales: 60,000 units, unit selling price $80. Cost of one unit of finished goods: Direct materials 3 pounds at $5 per pound, direct labor 3 hours at $6 per hour, and manufacturing overhead $7 per direct labor hour. Selling and administrative expenses: $750,000. Income taxes: 30% of income before income taxes. Instructions (a) Prepare a schedule showing the computation of cost of goods sold for 2021.
Boris detergents expects to have a cash balance of P46,000 on January 1, 2020. These are the relevant monthly budget data for the first two months of 2017. 1. Collections from customers: January P71,000, February P146,000. 2. Payments to suppliers: January P40,000, February P75,000. 3. Wages: January P30,000, February P40,000. Wages are paid in the month they are incurred. 4. Administrative expenses: January P21,000, February P24,000. These costs include depreciation of P1,000 per month. All other costs are paid as incurred. 5. Selling expenses: January P15,000, February P20,000. These costs are exclusive of depreciation. They are paid as incurred. 6. Sales of short-term investments in January are expected to realize P12,000 in cash. The Company has a line of credit at a local bank that enables it to borrow up to P25,000. The company wants to maintain a minimum monthly cash balance of P20,000. Prepare a cash budget for January and February.
Rodriguez, Inc., is preparing its direct labor budget for 2020 from the following production budget based on a calendar year. Quarter Units Quarter 3 1 2 20,000 25,000 4 Units 35,000 30,000 Each unit requires 1.50 hours of direct labor. Prepare a direct labor budget for 2020. Wage rates are expected to be $16 for the first 2 quarters and $18 for quarters 3 and 4. (Round Direct labor time per unit answers to 2 decimal places, eg. 52.50.) $ $ RODRIQUEZ, INC. Direct Labor Budget 2 Quarter $ $ 3 $ $ 4 Year
please help me
Capstone, Inc. is preparing its budget for the coming year, 2020. The first step is to plan for the first quarter of that coming year. Capstone, Inc. gathered the following information from the managers. Sales Unit sales for November 2019 112500 Unit sales for December 2019 104,000 Expected unit sales for January 2020 116,000 Expected unit sales for February 2020 115,500 Expected unit sales for March 2020 117,000 Expected unit sales for April 2020 135,000 Expected unit sales for May 2020 145,000 Unit selling price $13.00 Capstone, Inc. likes to keep 10% of the next month’s unit sales in ending inventory. All sales are on account. 85% of the Accounts Receivable are collected in the month of sale, and 15% of the Accounts Receivable are collected in the month after sale. Accounts receivable on December 31, 2019,…
NUBD Company has budgeted its activity for October 2021 based on the following information:i. Sales are budgeted at P300,000. All sales are credit sales and a provision for doubtful accounts is made monthly at the rate of 3% of sales. ii. Merchandise inventory was P70,000 at September 30, 2021 and an increase of P10,000 was planned for the month. iii. All merchandise is marked-up to sell at invoice cost plus 50%. (Gross profit rate based on cost) iv. Estimated cash disbursements for selling and administrative expenses for the month are P40,000. v. Depreciation for the month is projected at P5,000. NUBD is projecting operating income for the month of October 2021 in the amount of:a. 96,000 b. 56,000 c. 55,000 d. 46,000
Giving questions, Prepare a cash budget for the January and February for the year 2020