Required information Problem 14-21 (Algo) Cash budget-part 1 LO 14-4, 14-7 [The following information applies to the questions displayed below.] PrimeTime Sportswear is a custom imprinter that began operations six months ago. Sales have exceeded management's most optimistic projections. Sales are made on account and collected as follows: 52% in the month after the sale is made and 47% in the second month after sale. Merchandise purchases and operating expenses are paid as follows: In the month during which the merchandise is purchased or the cost is incurred In the subsequent month PrimeTime Sportswear's income statement budget for each of the next four months, newly revised to reflect the success of the firm, follows: Sales Cost of goods sold: Beginning inventory Purchases Cost of goods available for sale Less: Ending inventory Cost of goods sold Gross profit Operating expenses Operating income July $ 42,800 $ 5,800 37,400 $ 43,200 (14,380) $ 28,820 $ 13,980 11,000 $ 2,980 August $ 54,100 $ 14,380 44,000 $ 58,380 (20,550) $ 37,830 $ 16,270 12,300 $ 3,970 September $ 67,800 71% 29% $ 20,550 49,400 $ 69,950 (21,910) $ 48,040 $ 19,760 14,800 $ 4,960 October $ 58,600 $ 21,910 33,100 $ 55,010 (20, 090) $ 34,920 $ 23,680 16,300 $ 7,380 Cash on hand June 30 is estimated to be $40,390. Collections of June 30 accounts receivable were estimated to be $20,100 in July and $14,750 in August. Payments of June 30 accounts payable and accrued expenses in July were estimated to be $24,240.
Required information Problem 14-21 (Algo) Cash budget-part 1 LO 14-4, 14-7 [The following information applies to the questions displayed below.] PrimeTime Sportswear is a custom imprinter that began operations six months ago. Sales have exceeded management's most optimistic projections. Sales are made on account and collected as follows: 52% in the month after the sale is made and 47% in the second month after sale. Merchandise purchases and operating expenses are paid as follows: In the month during which the merchandise is purchased or the cost is incurred In the subsequent month PrimeTime Sportswear's income statement budget for each of the next four months, newly revised to reflect the success of the firm, follows: Sales Cost of goods sold: Beginning inventory Purchases Cost of goods available for sale Less: Ending inventory Cost of goods sold Gross profit Operating expenses Operating income July $ 42,800 $ 5,800 37,400 $ 43,200 (14,380) $ 28,820 $ 13,980 11,000 $ 2,980 August $ 54,100 $ 14,380 44,000 $ 58,380 (20,550) $ 37,830 $ 16,270 12,300 $ 3,970 September $ 67,800 71% 29% $ 20,550 49,400 $ 69,950 (21,910) $ 48,040 $ 19,760 14,800 $ 4,960 October $ 58,600 $ 21,910 33,100 $ 55,010 (20, 090) $ 34,920 $ 23,680 16,300 $ 7,380 Cash on hand June 30 is estimated to be $40,390. Collections of June 30 accounts receivable were estimated to be $20,100 in July and $14,750 in August. Payments of June 30 accounts payable and accrued expenses in July were estimated to be $24,240.
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
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
Please do not give solution in image format thanku
![!
Required information
Problem 14-21 (Algo) Cash budget-part 1 LO 14-4, 14-7
[The following information applies to the questions displayed below.]
PrimeTime Sportswear is a custom imprinter that began operations six months ago. Sales have exceeded management's
most optimistic projections. Sales are made on account and collected as follows: 52% in the month after the sale is made
and 47% in the second month after sale. Merchandise purchases and operating expenses are paid as follows:
In the month during which the merchandise is purchased or the cost is incurred
In the subsequent month
PrimeTime Sportswear's income statement budget for each of the next four months, newly revised to reflect the success of
the firm, follows:
Sales
Cost of goods sold:
Beginning inventory
Purchases
Cost of goods available for sale.
Less: Ending inventory
Cost of goods sold
Gross profit
Operating expenses
Operating income
Problem 14-21 (Algo) Part a
Required:
a. Prepare a cash budget for July.
Beginning cash
Cash receipts:
Total cash receipts
Cash disbursements:
Total cash disbursements
Ending cash
$
$
$
July
$ 42,800
July
$ 5,800
37,400
$ 43,200
(14,380)
$ 28,820
$ 13,980
11,000
$ 2,980
Cash on hand June 30 is estimated to be $40,390. Collections of June 30 accounts receivable were estimated to be
$20,100 in July and $14,750 in August. Payments of June 30 accounts payable and accrued expenses in July were
estimated to be $24,240.
0
August
$ 54,100
0
0
$ 14,380
44,000
$ 58,380
(20,550)
$ 37,830
$ 16,270
12,300
$ 3,970
September
$67,800
71%
29%
$20,550
49,400
$ 69,950
(21,910)
$ 48,040
$19,760
14,800
$ 4,960
October
$ 58,600
$ 21,910
33,100
$ 55,010
(20,090)
$34,920
$ 23,680
16,300
$ 7,380](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F24de9d49-6070-4d88-ab58-a37c20172dbc%2Fce92e2d1-bef0-4a29-83c7-cbf898e33666%2Frs2xwf_processed.png&w=3840&q=75)
Transcribed Image Text:!
Required information
Problem 14-21 (Algo) Cash budget-part 1 LO 14-4, 14-7
[The following information applies to the questions displayed below.]
PrimeTime Sportswear is a custom imprinter that began operations six months ago. Sales have exceeded management's
most optimistic projections. Sales are made on account and collected as follows: 52% in the month after the sale is made
and 47% in the second month after sale. Merchandise purchases and operating expenses are paid as follows:
In the month during which the merchandise is purchased or the cost is incurred
In the subsequent month
PrimeTime Sportswear's income statement budget for each of the next four months, newly revised to reflect the success of
the firm, follows:
Sales
Cost of goods sold:
Beginning inventory
Purchases
Cost of goods available for sale.
Less: Ending inventory
Cost of goods sold
Gross profit
Operating expenses
Operating income
Problem 14-21 (Algo) Part a
Required:
a. Prepare a cash budget for July.
Beginning cash
Cash receipts:
Total cash receipts
Cash disbursements:
Total cash disbursements
Ending cash
$
$
$
July
$ 42,800
July
$ 5,800
37,400
$ 43,200
(14,380)
$ 28,820
$ 13,980
11,000
$ 2,980
Cash on hand June 30 is estimated to be $40,390. Collections of June 30 accounts receivable were estimated to be
$20,100 in July and $14,750 in August. Payments of June 30 accounts payable and accrued expenses in July were
estimated to be $24,240.
0
August
$ 54,100
0
0
$ 14,380
44,000
$ 58,380
(20,550)
$ 37,830
$ 16,270
12,300
$ 3,970
September
$67,800
71%
29%
$20,550
49,400
$ 69,950
(21,910)
$ 48,040
$19,760
14,800
$ 4,960
October
$ 58,600
$ 21,910
33,100
$ 55,010
(20,090)
$34,920
$ 23,680
16,300
$ 7,380
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!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
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.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education