Question

Hilliard Company budgeted the following transactions for April Year 2: Sales (75% collected in month of $230,000 sale) Cash O

0 0
Add a comment Improve this question Transcribed image text
Answer #1

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

Add a comment
Know the answer?
Add Answer to:
Hilliard Company budgeted the following transactions for April Year 2: Sales (75% collected in month of...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • The Model Company is to begin operations in April. It has budgeted April sales of $46,000,...

    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,...

    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;...

    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,...

    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...

    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...

  • Prepare a cash budget for the month ended May 31, 2019. Campton Company anticipates a cash...

    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...

    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...

  • Following are the budgeted income statements for the second quarter of 2019 for SeaTech Inc.: April...

    Following are the budgeted income statements for the second quarter of 2019 for SeaTech Inc.: April May June Sales $ 210,000 $ 255,000 $ 285,000 Cost of goods sold* 144,000 171,000 189,000 Gross profit $ 66,000 $ 84,000 $ 96,000 Operating expenses† 33,000 37,500 40,500 Operating income $ 33,000 $ 46,500 $ 55,500 * Includes all product costs (i.e., direct materials, direct labor, and manufacturing overhead). † Includes all period costs (i.e., selling, general, and administrative expenses). The company expects...

  • Compton Company expects the following total sales: Month Sales March $20,000 $10,000 $34,000 $15,000 April May...

    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.

  • A company past experience indicates the 60% of its credit sales are collected in the month of sale, 30% in the next month, and 5% in the second month after the sale, the remainder is never collected, budgeted credit sales were: April 80,000; May 48,000; J

    A company past experience indicates the 60% of its credit sales are collected in the month of sale, 30% in the next month, and 5% in the second month after the sale, the remainder is never collected, budgeted credit sales were: April 80,000; May 48,000; June 120,000; the cash inflow in the month of June is expected to be.

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT