FUNDAMENTAL ACCT PRIN TEXT+CONNECT CODE
15th Edition
ISBN: 9781265564483
Author: Wild
Publisher: MCG
expand_more
expand_more
format_list_bulleted
Concept explainers
Question
Chapter 22, Problem 2BPSB
Requirement-1:
To determine
To prepare: The Cash receipts Budget for July, August and September
Requirement-1:
Expert Solution

Answer to Problem 2BPSB
Solution: The Cash receipts Budget for July, August and September is as follows:
July | August | September | |
Budgeted Cash Receipts | $ 59,680 | $ 66,840 | $ 74,200 |
Explanation of Solution
Explanation: The Cash receipts Budget for July, August and September is prepared as follows:
Cash Receipts | July | August | September |
Budgeted Sales (A) | $ 63,400 | $ 80,600 | $ 48,600 |
Cash Sales (B) = (A*20%) | $ 12,680 | $ 16,120 | $ 9,720 |
Credit Sales (C) = (A*80%) | $ 50,720 | $ 64,480 | $ 38,880 |
Collection of Sales: | |||
Cash Sales (in the same month) | $ 12,680 | $ 16,120 | $ 9,720 |
Credit Sales (in the next month) | $ 47,000 | $ 50,720 | $ 64,480 |
Budgeted Cash Receipts | $ 59,680 | $ 66,840 | $ 74,200 |
Conclusion
The Cash receipts Budget for July, August and September is as follows:
July | August | September | |
Budgeted Cash Receipts | $ 59,680 | $ 66,840 | $ 74,200 |
Requirement-2:
To determine
To prepare: The
Requirement-2:
Expert Solution

Answer to Problem 2BPSB
Solution: The Cash Budget for July, August and September is as follows:
Cash Budget: | July | August | September |
Beginning Cash Balance | $ 12,900 | $ 12,600 | $ 24,371 |
Budgeted Cash Receipts | $ 59,680 | $ 66,840 | $ 74,200 |
Budgeted Cash payments: | |||
Direct Material | $ 12,480 | $ 9,900 | $ 10,140 |
Direct Labor | $ 10,400 | $ 8,250 | $ 8,450 |
Factory | $ 18,720 | $ 14,850 | $ 15,210 |
Sales Commission | $ 6,340 | $ 8,060 | $ 4,860 |
Office Salaries | $ 4,600 | $ 4,600 | $ 4,600 |
Rent | $ 7,100 | $ 7,100 | $ 7,100 |
Interest on loan | $ 26 | $ 23 | $ - |
Total Budgeted Cash Payments | $ 59,666 | $ 52,783 | $ 50,360 |
Cash Surplus/(Deficit) | $ 12,914 | $ 26,657 | $ 48,211 |
Beginning Loan balance | $ 2,600 | $ 2,286 | $ - |
Loan Taken | $ - | ||
Loan Paid | $ 314 | $ 2,286 | |
Ending Loan balance | $ 2,286 | $ - | $ - |
Ending Cash balance | $ 12,600 | $ 24,371 | $ 48,211 |
Explanation of Solution
Explanation: The Cash Budget for July, August and September is prepared as follows:
Cash Budget: | July | August | September |
Beginning Cash Balance (A) | $ 12,900 | $ 12,600 | $ 24,371 |
Budgeted Cash Receipts (B) | $ 59,680 | $ 66,840 | $ 74,200 |
Budgeted Cash payments: | |||
Direct Material | $ 12,480 | $ 9,900 | $ 10,140 |
Direct Labor | $ 10,400 | $ 8,250 | $ 8,450 |
Factory Overhead | $ 18,720 | $ 14,850 | $ 15,210 |
Sales Commission (10% of sales) | $ 6,340 | $ 8,060 | $ 4,860 |
Office Salaries | $ 4,600 | $ 4,600 | $ 4,600 |
Rent | $ 7,100 | $ 7,100 | $ 7,100 |
Interest on loan (1% of beginning loan balance) | $ 26 | $ 23 | $ - |
Total Budgeted Cash Payments (C) | $ 59,666 | $ 52,783 | $ 50,360 |
Cash Surplus/(Deficit) (D) =A+B-C = | $ 12,914 | $ 26,657 | $ 48,211 |
Beginning Loan balance | $ 2,600 | $ 2,286 | $ - |
Loan Taken (E) | $ - | ||
Loan Paid (F) | $ 314 | $ 2,286 | |
Ending Loan balance | $ 2,286 | $ - | $ - |
Ending Cash balance = D+E-F= | $ 12,600 | $ 24,371 | $ 48,211 |
Conclusion
Conclusion: The Cash Budget for July, August and September is prepared using all the budgets information.
Want to see more full solutions like this?
Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
Accurate Value Hardware began in 2019 with a credit balance of $87,000in the allowance for sales returns account. Sales and cash collections from customers during the year were $963,000 and $715,000, respectively. Accurate Value estimates that 7.5% of all sales will be returned. In 2019, customers returned merchandise for a credit of $36,000 to their accounts. Accurate Value's 2019 income statement would report net sales of__.
The financial statements of Sunland Manufacturing Company report net sales of $1277500 and accounts receivable of $71000 and $69000 at the beginning and end of the year, respectively. What is the average collection period for accounts receivable in days?
Accounting answer
Chapter 22 Solutions
FUNDAMENTAL ACCT PRIN TEXT+CONNECT CODE
Ch. 22 - Prob. 1DQCh. 22 - Prob. 2DQCh. 22 - Prob. 3DQCh. 22 - Prob. 4DQCh. 22 - Prob. 5DQCh. 22 - Prob. 6DQCh. 22 - Prob. 7DQCh. 22 - Prob. 8DQCh. 22 - Prob. 9DQCh. 22 - Prob. 10DQ
Ch. 22 - Apple regularly uses budgets. What is the...Ch. 22 - Prob. 12DQCh. 22 - Prob. 13DQCh. 22 - Prob. 14DQCh. 22 - Prob. 1QSCh. 22 - Budgeting process C1 Good management includes good...Ch. 22 - Components of a master budget C2 Identify which of...Ch. 22 - Prob. 4QSCh. 22 - Prob. 5QSCh. 22 - Prob. 6QSCh. 22 - Prob. 7QSCh. 22 - Prob. 8QSCh. 22 - Prob. 9QSCh. 22 - Prob. 10QSCh. 22 - Prob. 11QSCh. 22 - Prob. 12QSCh. 22 - Prob. 13QSCh. 22 - Prob. 14QSCh. 22 - Prob. 15QSCh. 22 - Prob. 16QSCh. 22 - Prob. 17QSCh. 22 - Prob. 18QSCh. 22 - Prob. 19QSCh. 22 - Prob. 20QSCh. 22 - Prob. 21QSCh. 22 - Prob. 22QSCh. 22 - Prob. 23QSCh. 22 - Prob. 24QSCh. 22 - Prob. 25QSCh. 22 - Prob. 26QSCh. 22 - Prob. 27QSCh. 22 - Prob. 28QSCh. 22 - Prob. 29QSCh. 22 - Prob. 30QSCh. 22 - Activity-based budgeting Activity-based budgeting...Ch. 22 - Prob. 32QSCh. 22 - Exercise 22-1 Budget consequences C1 Participatory...Ch. 22 - Exercise 22-2 Master budget definitions C2 Match...Ch. 22 - Prob. 3ECh. 22 - Prob. 4ECh. 22 - Prob. 5ECh. 22 - Prob. 6ECh. 22 - Prob. 7ECh. 22 - Prob. 8ECh. 22 - Prob. 9ECh. 22 - Prob. 10ECh. 22 - Prob. 11ECh. 22 - Prob. 12ECh. 22 - Prob. 13ECh. 22 - Prob. 14ECh. 22 - Prob. 15ECh. 22 - Prob. 16ECh. 22 - Prob. 17ECh. 22 - Prob. 18ECh. 22 - Prob. 19ECh. 22 - Prob. 20ECh. 22 - Prob. 21ECh. 22 - Prob. 22ECh. 22 - Prob. 23ECh. 22 - Prob. 24ECh. 22 - Prob. 25ECh. 22 - Prob. 26ECh. 22 - Prob. 27ECh. 22 - Prob. 28ECh. 22 - Prob. 29ECh. 22 - Prob. 30ECh. 22 - Prob. 31ECh. 22 - Prob. 32ECh. 22 - Prob. 33ECh. 22 - Exercise 22-35
Activity-based budgeting
A1
Render...Ch. 22 - Prob. 1APSACh. 22 - Prob. 2APSACh. 22 - Prob. 3APSACh. 22 - Prob. 4APSACh. 22 - Prob. 5APSACh. 22 - Prob. 6APSACh. 22 - Prob. 7APSACh. 22 - Prob. 8APSACh. 22 - Problem 22-1B Manufacturing: Preparing production...Ch. 22 - Prob. 2BPSBCh. 22 - Prob. 3BPSBCh. 22 - Prob. 4BPSBCh. 22 - Prob. 5BPSBCh. 22 - Prob. 6BPSBCh. 22 - Prob. 7BPSBCh. 22 - Prob. 8BPSBCh. 22 - Prob. 22SPCh. 22 - Prob. 1BTNCh. 22 - Prob. 2BTNCh. 22 - Both the budget process and budgets themselves can...Ch. 22 - The sales budget is usually the first and most...Ch. 22 - Prob. 5BTNCh. 22 - Prob. 6BTNCh. 22 - Prob. 7BTNCh. 22 - To help understand the factors impacting a sales...Ch. 22 - Prob. 9BTN
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
- Please help me solve this general accounting problem with the correct financial process.arrow_forwardLaura estimates that his car costs $290 per month in fixed expenses, such as insurance and registration. Additionally, he calculates gas, oil, and maintenance at 16 cents per mile. Laura typically drives 1,250 miles each month on average. How much would Laura expect his total car costs to be in May if he drives 1,680 miles? help mearrow_forwardCorrect answer pleasearrow_forward
- The actual cost of direct labor per hour is $16.25 and the standard cost of direct labor per hour is $15.00. The direct labor hours allowed per finished unit is 0.60 hours. During the current period, 4,500 units of finished goods were produced using 2,900 direct labor hours. How much is the direct labor rate variance? A. $3,625 favorable B. $3,625 unfavorable C. $4,350 favorable D. $4,350 unfavorablearrow_forwardWhat is the book value of its liability?arrow_forwardWhat is the dividend playout ratio for the year ?arrow_forward
- I need guidance with this general accounting problem using the right accounting principles.arrow_forwardPlease provide correct solution and accounting questionarrow_forwardA balance sheet shows cash, $75,000; marketable securities, $110,000; receivables, $90,000; and $225,000 of inventories. Current liabilities are $200,000. The current ratio is 1.375 to 1. a. True b. Falsearrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education


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