Homework Help is Here – Start Your Trial Now!
Business
Accounting
Budgeted sales Budgeted cash payments for Direct materials Direct labor Overhead July August September $ 57,000 $ 73,000 $ 55,000 15,760 13,040 13,360 3,648 19,800 2,960 16,400 3,840 16,800 Sales to customers are 20% cash and 80% on credit. Sales in June were $54,500. All credit sales are collecte month following the sale. The June 30 balance sheet includes balances of $43,000 in cash and $4,600 in loa A minimum cash balance of $43,000 is required. Loans are obtained at the end of any month when the preli balance is below $43,000. Interest is 1% per month based on the beginning-of-the-month loan balance and is month-end. Any preliminary cash balance above $43,000 is used to repay loans at month-end. Expenses are month incurred and consist of sales commissions (10% of sales), office salaries ($3,600 per month), and rent ( month). 2. Prepare a cash budget for the months of July, August, and September. Note: Negative balances and Loan repayment amounts (if any) should be Indicated with minus sign. Enter your f whole dollars. BUILT-TIGHT Cash Budget July August September Beginning cash balance $ 43,000 $ 43,000 Add: Cash receipts 55,000 60,200 69,400 Total cash available 98,000 103,200 Less: Cash payments for Direct materials 15,760 13,040 13,360 Direct labor 3,640 2.960 3,040 Sales commissions Office salaries 3,600 3,600 3,600 Rent 6,100 6.100 6,100 Interest on loan Total cash payments 29,100 25,700 26.100 Preliminary cash balance Loan activity Additional loan Repayment of loan to bank Ending cash balance Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month 0 0 Loan balance July August September

Budgeted sales Budgeted cash payments for Direct materials Direct labor Overhead July August September $ 57,000 $ 73,000 $ 55,000 15,760 13,040 13,360 3,648 19,800 2,960 16,400 3,840 16,800 Sales to customers are 20% cash and 80% on credit. Sales in June were $54,500. All credit sales are collecte month following the sale. The June 30 balance sheet includes balances of $43,000 in cash and $4,600 in loa A minimum cash balance of $43,000 is required. Loans are obtained at the end of any month when the preli balance is below $43,000. Interest is 1% per month based on the beginning-of-the-month loan balance and is month-end. Any preliminary cash balance above $43,000 is used to repay loans at month-end. Expenses are month incurred and consist of sales commissions (10% of sales), office salaries ($3,600 per month), and rent ( month). 2. Prepare a cash budget for the months of July, August, and September. Note: Negative balances and Loan repayment amounts (if any) should be Indicated with minus sign. Enter your f whole dollars. BUILT-TIGHT Cash Budget July August September Beginning cash balance $ 43,000 $ 43,000 Add: Cash receipts 55,000 60,200 69,400 Total cash available 98,000 103,200 Less: Cash payments for Direct materials 15,760 13,040 13,360 Direct labor 3,640 2.960 3,040 Sales commissions Office salaries 3,600 3,600 3,600 Rent 6,100 6.100 6,100 Interest on loan Total cash payments 29,100 25,700 26.100 Preliminary cash balance Loan activity Additional loan Repayment of loan to bank Ending cash balance Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month 0 0 Loan balance July August September

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
Budgeted sales Budgeted cash payments for Direct materials Direct labor Overhead July August September $ 57,000 $ 73,000 $ 55,000 15,760 13,040 13,360 3,640 19,800 2,960 3,048 16,800 16,400 Sales to customers are 20% cash and 80% on credit. Sales in June were $54,500. All credit sales are collecte month following the sale. The June 30 balance sheet includes balances of $43,000 in cash and $4,600 in loa A minimum cash balance of $43,000 is required. Loans are obtained at the end of any month when the prelim balance is below $43,000. Interest is 1% per month based on the beginning-of-the-month loan balance and is month-end. Any preliminary cash balance above $43,000 is used to repay loans at month-end. Expenses are month incurred and consist of sales commissions (10% of sales), office salaries ($3,600 per month), and rent ($ month). 2. Prepare a cash budget for the months of July, August, and September. Note: Negative balances and Loan repayment amounts (if any) should be Indicated with minus sign. Enter your fir whole dollars. BUILT-TIGHT Cash Budget July August September Beginning cash balance $ 43,000 $ 43,000 Add: Cash receipts 55,000 60,200 69,400 Total cash available 98,000 103,200 Less: Cash payments for Direct materials 15,760 13,040 13,360 Direct labor 3,640 2,960 3,040 Sales commissions Office salaries 3,600 3,600 3,600 Rent 6,100 6,100 6,100 Interest on loan Total cash payments 29,100 25,700 26.100 Preliminary cash balance Loan activity Additional loan Repayment of loan to bank Ending cash balance 0 0 0 Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month Loan balance July August September
Transcribed Image Text:Budgeted sales Budgeted cash payments for Direct materials Direct labor Overhead July August September $ 57,000 $ 73,000 $ 55,000 15,760 13,040 13,360 3,640 19,800 2,960 3,048 16,800 16,400 Sales to customers are 20% cash and 80% on credit. Sales in June were $54,500. All credit sales are collecte month following the sale. The June 30 balance sheet includes balances of $43,000 in cash and $4,600 in loa A minimum cash balance of $43,000 is required. Loans are obtained at the end of any month when the prelim balance is below $43,000. Interest is 1% per month based on the beginning-of-the-month loan balance and is month-end. Any preliminary cash balance above $43,000 is used to repay loans at month-end. Expenses are month incurred and consist of sales commissions (10% of sales), office salaries ($3,600 per month), and rent ($ month). 2. Prepare a cash budget for the months of July, August, and September. Note: Negative balances and Loan repayment amounts (if any) should be Indicated with minus sign. Enter your fir whole dollars. BUILT-TIGHT Cash Budget July August September Beginning cash balance $ 43,000 $ 43,000 Add: Cash receipts 55,000 60,200 69,400 Total cash available 98,000 103,200 Less: Cash payments for Direct materials 15,760 13,040 13,360 Direct labor 3,640 2,960 3,040 Sales commissions Office salaries 3,600 3,600 3,600 Rent 6,100 6,100 6,100 Interest on loan Total cash payments 29,100 25,700 26.100 Preliminary cash balance Loan activity Additional loan Repayment of loan to bank Ending cash balance 0 0 0 Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month Loan balance July August September
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
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