Question

o. Beginning cash balance on July 1: $30,000. b. Cash receipts from sales: 27% is collected in the month of sale, 50% in the next month, and 23% in the second month after s (uncollectible accounts are negligible and can be ignored) Sales amounts are: May (actual). $1,032.000; June (actual). $720 and July (budgeted). $840.000 c. Payments on merchandise purchases: 54% in the month of purchase and 46% in the month following purchase, purchases a are: June (actua). $258,000: and July (budgeted). $600.000. d. Budgeted cash payments for salaries in July: $126,600. e. Budgeted depreciation expense for July: $7.200. f. Other cash expenses budgeted for July. $90,000. g. Accrued income taxes due in July: $80,000. h. Bank loan interest paid in July: $3,960. Additilonel Information: Cost of goods sold is 40% of sales. b. Inventory at the end of June is $48,000 and at the end of July is $312.000 c. Salaries payable on June 30 are $30,000 and are expected to be $24.000 on July 31, d. The equipment account balance is $960,000 on July 31. On June 30, the accumulated depreciation on equipment is $168.0 e. The $3.960 cash payment of interest represents the 1% monthly expense on a bank loan of$396,000. f. Income taxes payable on July 31 are $98,784, and the income tax rate is 35%. g. The only other balance sheet accounts are: Common Stock, with a balance of $365.080 on June 30; and Retained Earnings balance of $643,200 on June 30. Prepare a budgeted income statement for the month of July and a budgeted balance sheet for July 31 Complete this question by entering your answers in the tabs below. Calculation Inc Stmt Ball Sheet Calculate the budgeted cash receipts and cash payments. of Cash Receipts From Sales July 31 Total Sales June July Credit sales from May June July Totals $ 1.032,000 720,000 840,000 $ 2502,000 for Paid in July 31 Total PurchasesJune Purchases from June July Totals 3 258,000 800.000 858,000
0 0
Add a comment Improve this question Transcribed image text
Answer #1
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you.
Budgeted Cash Receipt and Payment:
Cash Receipts from Sales: Jul 31
Total Sale May June July Acc Receivables
a b c d a-b-c-d
Credit Sales From:
May $      1,032,000 $278,640 $516,000 $237,360 $                      -  
June $         720,000 $194,400 $360,000 $            165,600
July $         840,000 $226,800 $            613,200
Total $      2,592,000 $278,640 $710,400 $824,160 $            778,800
Working for your reference:
May 27% 50% 23%
June 27% 50% 23%
July 27% 73%
Cash Payment for Merchandise: Jul 31
Total purchase June July Acc Payable
a b c a-b-c
Purchases From
June $         258,000 $139,320 $118,680 $                      -  
July $         600,000 $324,000 $            276,000
Total $         858,000 $139,320 $442,680 $            276,000
Working for your reference:
June 54% 46%
July 54% 46%
Add a comment
Know the answer?
Add Answer to:
o. Beginning cash balance on July 1: $30,000. b. Cash receipts from sales: 27% is collected...
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
  • Beginning cash balance on July 1: $30,000. Cash receipts from sales: 30% is collected in the...

    Beginning cash balance on July 1: $30,000. 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), $1,032,000; June (actual), $720,000; and July (budgeted), $840,000. Payments on merchandise purchases: 60% in the month of purchase and 40% in the month following purchase. Purchases amounts are: June (actual), $258,000; and July (budgeted), $600,000....

  • Following information relates to Acco Co. Beginning cash balance on July 1: $30,000. Cash receipts from...

    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: $30,000. Cash receipts from...

    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: $50,000. Cash receipts from...

    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. a. Beginning cash balance on July 1: $50,000. b. Cash...

    Following information relates to Acco Co. a. Beginning cash balance on July 1: $50,000. 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), $1,720,000; June (actual), $1,200,000; and July (budgeted), $1,400,000. 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...

    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: $50,000. Cash receipts from...

    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. Beginning cash balance on July 1: $40,000. Cash receipts from...

    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...

    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. a. Beginning cash balance on July 1: $35,000. b. Cash...

    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...

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