Calculation of Cash Receipts From Sales | |||||
------------------Collected in------------------- | July 31 | ||||
Total Sales | May | June | July | Accounts Rec. | |
Credit sales from: | |||||
May(30%/50%/20%) | $ 1,720,000 | $ 516,000 | $ 860,000 | $ 344,000 | $ - |
June(30%/50%/20%) | $ 1,200,000 | $ 360,000 | $ 600,000 | $ 240,000 | |
July(30%/50%+20%) | $ 1,400,000 | $ 420,000 | $ 980,000 | ||
Totals | $ 4,320,000 | $ 516,000 | $ 1,220,000 | $ 1,364,000 | $ 1,220,000 |
Calculation of Cash Payments for Merchandise | |||||
------------------Paid in------------------- | July 31 | ||||
Total Purchases | June | July | Accounts Pay. | ||
Purchases from: | |||||
June(60%,40%) | $ 700,000 | $ 420,000 | $ 280,000 | $ - | |
July(60%,40%) | $ 750,000 | $ 450,000 | $ 300,000 | ||
Totals | $ 1,450,000 | $ 420,000 | $ 730,000 | $ 300,000 | |
ACCO COMPANY | |||||
Budgeted Income Statement | |||||
For Month Ended July 31 | |||||
Sales | 1,400,000.00 | ||||
Cost of goods sold(1400000*55%) | 770,000 | ||||
Gross profit | 630,000 | ||||
Operating expenses | |||||
Salaries expense(60000+275000-50000) | 285,000 | ||||
Depreciation expense | 36,000 | ||||
Other cash expenses | 200,000 | ||||
Bank loan interest expense | 6,600 | ||||
Total operating expenses | 527,600 | ||||
Income before taxes | 102,400 | ||||
Income tax expense | 30,720 | ||||
Net income | $71,680 | ||||
ACCO COMPANY | |||||
Budgeted Balance Sheet | |||||
As of July 31 | |||||
Assets | |||||
Cash | $122,400 | ||||
Accounts receivable | 1,220,000 | ||||
Inventory | 60,000 | ||||
Total current assets | 1,402,400 | ||||
Equipment | 1,600,000 | ||||
Accumulated depreciation(280000+36000) | 316,000 | ||||
Equipment, net | 1,284,000 | ||||
Total assets | $2,686,400 | ||||
Liabilities and Equity | |||||
Liabilities | |||||
Accounts payable | 300,000 | ||||
Salaries payable | 60,000 | ||||
Income taxes payable | 30,720 | ||||
Total current liabilities | 390,720 | ||||
Bank loan payable | 660,000 | ||||
Total liabilities | 1,050,720 | ||||
Stockholders' Equity | |||||
Common stock | 600,000 | ||||
Retained earnings(750400+245882) | 1,035,680 | ||||
Total Stockholders' equity | 1,635,680 | ||||
Total Liabilities and Equity | $2,686,400 |
working:
ACCO COMPANY | ||
Cash Budget | ||
For the Month Ended July 31 | ||
Beginning cash balance | $50,000 | |
Cash receipts from sales | 1,364,000 | |
Total cash available | $1,414,000 | |
Cash disbursements: | ||
Payments for merchandise | 730,000 | |
Salaries | 275,000 | |
Other expenses | 200,000 | |
Accrued taxes | 80,000 | |
Interest on bank loan | 6,600 | |
Total cash disbursements | 1,291,600 | |
Ending cash balance | $122,400 |
Following information relates to Acco Co. a. Beginning cash balance on July 1: $50,000. b. Cash...
Use the following information to prepare the July cash budget for Acco Co. It should show expected cash receipts and cash payments for the month and the cash balance expected on July 31. Beginning cash balance on July 1: $50,000. Cash receipts from sales: 30% is collected in the month of sale, 50% in the next month, and 20% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,720,000; June...
Following information relates to Acco Co. Beginning cash balance on July 1: $50,000. Cash receipts from sales: 27% is collected in the month of sale, 50% in the next month, and 23% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,720,000; June (actual), $1,200,000; and July (budgeted), $1,400,000. Payments on merchandise purchases: 54% in the month of purchase and 46% in the month following purchase. Purchases amounts are: June...
Following information relates to Acco Co. Beginning cash balance on July 1: $50,000. Cash receipts from sales: 30% is collected in the month of sale, 50% in the next month, and 20% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,720,000; June (actual), $1,200,000; and July (budgeted), $1,400,000. Payments on merchandise purchases: 60% in the month of purchase and 40% in the month following purchase. Purchases amounts are: June...
Following information relates to Acco Co. a. Beginning cash balance on July 1: $35,000. b. Cash receipts from sales: 24% is collected in the month of sale, 50% in the next month, and 26% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,204,000; June (actual). $840,000; and July (budgeted), $980,000. c. Payments on merchandise purchases: 48% in the month of purchase and 52% in the month following purchase. Purchases...
Following information relates to Acco Co. a. Beginning cash balance on July 1: $35,000. b. Cash receipts from sales: 30% is collected in the month of sale, 50% in the next month, and 20% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,204,000: June (actual). $840,000; and July (budgeted) $980,000. c. Payments on merchandise purchases: 60% in the month of purchase and 40% in the month following purchase. Purchases...
Following information relates to Acco Co. a. Beginning cash balance on July 1: $35,000. b. Cash receipts from sales: 30% is collected in the month of sale, 50% in the next month, and 20% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,204,000: June (actual). $840,000; and July (budgeted) $980,000. c. Payments on merchandise purchases: 60% in the month of purchase and 40% in the month following purchase. Purchases...
Following information relates to Acco Co. Beginning cash balance on July 1: $30,000. Cash receipts from sales: 27% is collected in the month of sale, 50% in the next month, and 23% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,032,000; June (actual), $720,000; and July (budgeted), $840,000. Payments on merchandise purchases: 54% in the month of purchase and 46% in the month following purchase. Purchases amounts are: June...
Following information relates to Acco Co. Beginning cash balance on July 1: $40,000. Cash receipts from sales: 30% is collected in the month of sale, 50% in the next month, and 20% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,376,000; June (actual), $960,000; and July (budgeted), $1,120,000. Payments on merchandise purchases: 60% in the month of purchase and 40% in the month following purchase. Purchases amounts are: June...
Following information relates to Acco Co. Beginning cash balance on July 1: $40,000. Cash receipts from sales: 30% is collected in the month of sale, 50% in the next month, and 20% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,376,000; June (actual), $960,000; and July (budgeted), $1,120,000. Payments on merchandise purchases: 60% in the month of purchase and 40% in the month following purchase. Purchases amounts are: June...
Following information relates to Acco Co. Beginning cash balance on July 1: $30,000. Cash receipts from sales: 27% is collected in the month of sale, 50% in the next month, and 23% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,032,000; June (actual), $720,000; and July (budgeted), $840,000. Payments on merchandise purchases: 54% in the month of purchase and 46% in the month following purchase. Purchases amounts are: June...