Cash available for the month
= Beginning cash balance + Cash receipts from sales
= 56000 + (230,000*75%) = 228,500
Cash disbursements
= 108,000+78,000+18,000 = 204,000
Excess of cash available over disbursements
= 228,500 - 204,000 = 24,500
Excess (Shortage) = 24,500 - Desired ending balance 49,000
= 24,500 shortage
Hilliard Company budgeted the following transactions for April Year 2: Sales (75% collected in month of...
The Model Company is to begin operations in April. It has budgeted April sales of $46,000, May sales of $50,000, June sales of $56,000, July sales of $58,000, and August sales of $54,000. Note that 10% of each month's sales is expected to represent cash sales; 75% of the balance is expected to be collected in the month following the sale, 17% the second month, 6% the third month, and the balance is expected to be uncollectible. What is the...
Prepare Cash Budget from Budgeted Transactions Prepare a cash budget for the month ended May 31, 2019. Campton Company anticipates a cash balance of $91,000 on May 1, 2019. The following budgeted transactions for May 2019 present data related to anticipated cash receipts and cash disbursements: 1. For May, budgeted cash sales are $67,000 and budgeted credit sales are $507,000. (Credit sales for April were $450,000.) In the month of sale, 40% of credit sales are collected, with the balance...
5) ABC Company pays for raw material purchases as follows: 75% in the month of purchase; 25% in the subsequent month. Budgeted purchases are as follows: June = $56,000; July = $60,000. Budgeted cash payment to be made in the month of July is $ ? ------- 6) ABC Company pays for raw material purchases as follows: 75% in the month of purchase; 25% in the subsequent month. Budgeted purchases are as follows: June = $56,000; July = $60,000. Cash...
Prepare Cash Budget from Budgeted Transactions Prepare a cash budget for the month ended May 31, 2019. Campton Company anticipates a cash balance of $97,000 on May 1, 2019. The following budgeted transactions for May 2019 present data related to anticipated cash receipts and cash disbursements: 1. For May, budgeted cash sales are $73,000 and budgeted credit sales are $513,000. (Credit sales for April were $450,000.) In the month of sale, 40% of credit sales are collected, with the balance...
Please show full calculations for each. Thanks! 1) ABC Company's budgeted sales are as follows: July = 3,000 units; August = 2,500 units. June ending inventory = 1,200 units. Budgeted ending inventory must equal 40% of next month's budgeted sales. Production budgeted for July would equal units = ? units ------ 2) ABC Company's budgeted production is as follows: January = 5,000 units; February = 8,000 units. Each unit produced requires 3 pounds of raw material. January beginning inventory...
16. The Model Company is to begin operations in April. It has budgeted April sales of $38,000, May sales of $42,000, June sales of $48,000, July sales of $50,000, and August sales of $46,000. Note that 10% of each month's sales is expected to represent cash sales; 75% of the balance is expected to be collected in the month following the sale, 17% the second month, 6% the third month, and the balance is expected to be uncollectible. What is...
Morgan Company's budgeted income statement reflects the following amounts: Sales Purchases Expenses January $ 110,000 $ 68,000 $ 23,000 February 100,000 56,000 23,200 March 115,000 71,250 26,000 April 120,000 74,500 27,600 Sales are collected 50% in the month of sale, 20% in the month following sale, and 29% in the second month following sale. One percent of sales is uncollectible and expensed at the end of the year. Morgan pays for all purchases in the month following purchase and takes...
Prepare a cash budget for the month ended May 31, 2019. Campton Company anticipates a cash balance of $77,000 on May 1, 2019. The following budgeted transactions for May 2019 present data related to anticipated cash receipts and cash disbursements: 1. For May, budgeted cash sales are $53,000 and budgeted credit sales are $493,000. (Credit sales for April were $450,000.) In the month of sale, 40% of credit sales are collected, with the balance collected in the month following sale....
Artec Company sells its product for $190 per unit. Its actual and budgeted sales follow. April (actual) May (actuan June (budgeted) July (budgeted) August (budgeted) Units 9,500 2,800 8,000 7,500 4,100 Dollars $1,805,000 532,000 1,520,000 1,425,000 779,000 All sales are on credit Recent experience shows that 24% of credit sales is collected in the month of the sale, 46% in the month after the sale, 29% in the second month after the sale, and 1% proves to be uncollectible The...
Compton Company expects the following total sales: Month Sales March $20,000 $10,000 $34,000 $15,000 April May June The company expects 70 % of its sales to be credit sales and 30 % for cash. Credit sales are collected as follows: 25% in the month of sale, 75 % in the month following the sale. The budgeted accounts receivable balance on May 31 is: Multiple Choice $16,450. $17,850 $13,950. $25,500.