In the fourth quarter of 2020, Eurofit Cycling, a bike shop, had the following net income: Sales Less cost of sales $550,000 250,000 Gross margin 300,000 Selling and administration 70,000 Income before taxes 230,000 Income taxes Net income 80,500 $149,500 Purchases in the fourth quarter amounted to $195,000. Estimated data for Eurofit Cycling for 2021 are as follows: Quarter 1 Quarter 2 Quarter 3 Quarter 4 Sales Cost of sales $400,000 170,000 $475,000 185,000 $550,000 220,000 $600,000 230,000 Purchases 160,000 200,000 225,000 267,000 Selling and administration 67,000 69,000 71,000 73,000 Taxes are 35 percent of pretax income and are paid in the quarter incurred. Fifty percent of sales are collected in the quarter of sale and 50 percent are collected in the next quarter. Seventy percent of purchases are paid in the quarter of purchase and 30 percent are paid in the next quarter. Selling and administrative expenses are paid in the quarter incurred except for $7,000 of depreciation included in selling and administrative expense. A capital expenditure for $20,000 is planned for the fourth quarter of 2021. Required Prepare a cash budget for each quarter of 2021.
In the fourth quarter of 2020, Eurofit Cycling, a bike shop, had the following net income:
| Sales Less cost of sales |
$550,000 |
| Gross margin |
300,000 |
| Selling and administration |
70,000 |
| Income before taxes |
230,000 |
| Income taxes Net income |
80,500 |
Purchases in the fourth quarter amounted to $195,000.
Estimated data for Eurofit Cycling for 2021 are as follows:
Quarter 1 Quarter 2 Quarter 3 Quarter 4
| Sales Cost of sales |
$400,000 |
$475,000 |
$550,000 |
$600,000 |
| Purchases |
160,000 |
200,000 |
225,000 |
267,000 |
| Selling and administration |
67,000 |
69,000 |
71,000 |
73,000 |
Taxes are 35 percent of pretax income and are paid in the quarter incurred. Fifty percent of sales are collected in the quarter of sale and 50 percent are collected in the next quarter. Seventy percent of purchases are paid in the quarter of purchase and 30 percent are paid in the next quarter. Selling and administrative expenses are paid in the quarter incurred except for $7,000 of depreciation included in selling and administrative expense. A capital expenditure for $20,000 is planned for the fourth quarter of 2021.
Required
Prepare a
Step by step
Solved in 2 steps with 3 images
