Question

Paul's Pool Service provides pool cleaning, chemical application, and pool repairs for residential customers. Clients are billed weekly for services provided and usually pay 40 percent of their fees in the month the service is provided. In the month following service, Paul colects 50 percent of service fees. The final 10 percent is collected in the second month following service. Paul purchases his supplies on credit, and pays 50 percent in the month of purchase and the remaining 50 percent in the month following purchase. Of the supplies Paul purchases, 85 percent is used in the month of purchase, and the remainder is used in the month following purchase. The following information is available for the months of June July, and August, which are Paul's busiest months: • June 1 cash balance $14 BDO. • June 1 supplies on hand $720 • June 1 accounts receivable $14.190. • June 1 accounts payable $2.400. • Estimated sales for June, July, and August are $23,000, $34,500, and $36.500, respectively. Sales during May were $21,100, and sales during April were $15.300. Estimated purchases for June, July, and August are $8,600, $16,200, and $11,400, respectively, • Purchases in May were $4,800. Required: 1. Compute budgeted cash receipts and budgeted cash payments for each month. June July August Budpeted Cash Receipts Budgeted Cash Payments | 2. Compute the balances necessary to prepare a budgeted balance sheet for August 31 for each of the following accounts: Balances for August 31 Budgeted Balance Sheet Cash June 1 Balance Add: Tatal Cash Receipts Less: Total Cash Payments August 31 Balance Supplies Inventory 15% of August Purchases Accounts Receivable 60% of August Sales 10% of July Sales Balance at August 31 Accounts Payable 50% of August Purchases

Answer 1

1.

Budgeted Cash Receipts
	June	July	August
Current Month Sales (40%)	$   9,200.00	$      13,800.00	$    14,600.00
Previous Month Sales (50%)	$ 10,550.00	$      11,500.00	$    17,250.00
Previous to Previous Month Sales (10%)	$   1,530.00	$        2,110.00	$      2,300.00
Total Cash Collections	$ 21,280.00	$      27,410.00	$    34,150.00

Calculations

Budgeted Cash Receipts
	June	July	August
Current Month Sales (40%)	=23000*40%	=34500*40%	=36500*40%
Previous Month Sales (50%)	=21100*50%	=23000*50%	=34500*50%
Previous to Previous Month Sales (10%)	=15300*10%	=21100*10%	=23000*10%

Budgeted Cash Payments
	June	July	August
Current Month Purchases (50%)	$   4,300.00	$        8,100.00	$      5,700.00
Previous Month Purchases (50%)	$   2,400.00	$        4,300.00	$      8,100.00
Total Cash Payments	$   6,700.00	$      12,400.00	$    13,800.00

Calculations

Budgeted Cash Payments
	June	July	August
Current Month Purchases (50%)	=8600*50%	=16200*50%	=11400*50%
Previous Month Purchases (50%)	=4800*50%	=8600*50%	=16200*50%

2.

Budgeted Balance Sheet
Cash
June 1 Balance	$ 14,800.00
Add : Total cash receipts	$ 82,840.00
Less : Total Cash payments	$ 32,900.00
August 31 balance	$ 64,740.00
Supplies Inventory
15% of August Purchases	$   1,710.00
Accounts Receivable
60% of August Sales	$ 21,900.00
10% of July Sales	$   3,450.00
Balance at August 31	$ 25,350.00
Accounts Payable
50% of August Purchases	$   5,700.00