Cash Budget Khloe Company imports gift items from overseas and sells them to gift shops and department stores throughout the United States. Khloe Company provided the following information: The October 31 balance in the cash account is $54,040. All sales are on account. Sales in September were $990,000 and in October were $1,320,000. November sales are expected to be $2,155,000. In Khloe’s experience, 70 percent of sales are collected in the month of sale and 27 percent are collected in the month following sale. The remaining credit sales are uncollectible. Khloe purchases all merchandise on account. Purchases in September were $720,000 and in October were $950,000. November purchases are expected to be $2,030,000 as Khloe prepares for the Christmas buying season. Fifteen percent of purchases are paid in the month of purchase, while the remainder is paid in the month following the purchase month. Khloe Company has nine employees who are paid a total of $40,000 per month. Due to timing issues, about 90 percent of total wages are paid in the month earned and the remaining 10 percent are paid in the following month. Rent for office and warehouse space is $11,900 paid monthly in cash. Utilities average $6,200 per month and are paid in cash. In November, Khloe expects to pay employment taxes of $6,875. Since Khloe imports product from overseas, customs duty and shipping to the central location of 20 percent of current monthly purchase cost must be paid in the month of purchase. Other cash expenses for November are expected to be $40,500. Required: Prepare a cash budget for Khloe Company for the month of November. Khloe CompanyCash BudgetFor the Month of November Beginning balance, cash account $fill in the blank 1 Received on account from sales in:   October fill in the blank 2 November fill in the blank 3 Total cash available $fill in the blank 4 Disbursements:   Payments for purchases made in:   October fill in the blank 5 November fill in the blank 6 Salaries paid for work in:   October fill in the blank 7 November fill in the blank 8 Rent fill in the blank 9 Utilities fill in the blank 10 Employment taxes fill in the blank 11 Customs duty and shipping fill in the blank 12 Other cash expenses fill in the blank 13 Total disbursements $fill in the blank 14 Ending cash balance $fill in the blank 15

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

Cash Budget

Khloe Company imports gift items from overseas and sells them to gift shops and department stores throughout the United States. Khloe Company provided the following information:

  1. The October 31 balance in the cash account is $54,040.
  2. All sales are on account. Sales in September were $990,000 and in October were $1,320,000.
  3. November sales are expected to be $2,155,000.
  4. In Khloe’s experience, 70 percent of sales are collected in the month of sale and 27 percent are collected in the month following sale. The remaining credit sales are uncollectible.
  5. Khloe purchases all merchandise on account. Purchases in September were $720,000 and in October were $950,000. November purchases are expected to be $2,030,000 as Khloe prepares for the Christmas buying season. Fifteen percent of purchases are paid in the month of purchase, while the remainder is paid in the month following the purchase month.
  6. Khloe Company has nine employees who are paid a total of $40,000 per month. Due to timing issues, about 90 percent of total wages are paid in the month earned and the remaining 10 percent are paid in the following month.
  7. Rent for office and warehouse space is $11,900 paid monthly in cash.
  8. Utilities average $6,200 per month and are paid in cash.
  9. In November, Khloe expects to pay employment taxes of $6,875.
  10. Since Khloe imports product from overseas, customs duty and shipping to the central location of 20 percent of current monthly purchase cost must be paid in the month of purchase.
  11. Other cash expenses for November are expected to be $40,500.

Required:

Prepare a cash budget for Khloe Company for the month of November.

Khloe CompanyCash BudgetFor the Month of November

Beginning balance, cash account $fill in the blank 1
Received on account from sales in:  
October fill in the blank 2
November fill in the blank 3
Total cash available $fill in the blank 4
Disbursements:  
Payments for purchases made in:  
October fill in the blank 5
November fill in the blank 6
Salaries paid for work in:  
October fill in the blank 7
November fill in the blank 8
Rent fill in the blank 9
Utilities fill in the blank 10
Employment taxes fill in the blank 11
Customs duty and shipping fill in the blank 12
Other cash expenses fill in the blank 13
Total disbursements $fill in the blank 14
Ending cash balance $fill in the blank 15
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Budgeting
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