3) The following information pertains to Amigo Corporation:
Month Sales Purchases
July $30,000 $10,000
August 34,000 12,000
September 38,000 14,000
October 42,000 16,000
November 48,000 18,000
December 60,000 20,000
• Cash is collected from customers in the following manner:
Month of sale 40%
Month following sale 40%
Two months following sale 20%
• 60% of purchases are paid for in cash in the month of purchase, and the other 40% is paid the following month.
Required: Complete the cash budget for the 4th quarter.
October November December
Beginning Balance: $10,000
Cash Collections from:
August
September
October
November
December
--------------- --------------- -----------------
Total Cash Collections
Total Cash Available
Cash Payments from:
September
October
November
December
-------------- ---------------- -------------------
Total Cash Payments
Ending Cash Balance
Answer -
AMIGO CORPORATION
Cash Budget for the quarter ending December
October ($) | November ($) | December ($) | |
Beginning Balance |
10000 [Given] |
33600 [Ending cash balance of previous month] |
60000 [Ending cash balance of previous month] |
Cash Collections from - |
|||
August |
6800 [34000*20%] |
- | - |
September |
15200 [38000*40%] |
7600 [38000*20%] |
- |
October |
16800 [42000*40%] |
16800 [42000*40%] |
8400 [42000*20%] |
November |
- |
19200 [48000*40%] |
19200 [48000*40%] |
December |
- | - |
24000 [60000*40%] |
Total cash collections |
38800 [6800+15200+16800] |
43600 [7600+16800+19200] |
51600 [8400+19200+24000] |
Total Cash Available |
48800 [38800+10000] |
77200 [43600+33600] |
111600 [51600+60000] |
Cash payments for - |
|||
September |
5600 [14000*40%] |
- |
- |
October |
9600 [16000*60%] |
6400 [16000*40%] |
- |
November | - |
10800 [18000*60%] |
7200 [18000*40%] |
December | - | - |
12000 [20000*60%] |
Total Cash Payments |
15200 [5600+9600] |
17200 [6400+10800] |
19200 [7200+12000] |
Ending Cash Balance |
33600 [48800-15200] |
60000 [77200-17200] |
92400 [111600-19200] |
3) The following information pertains to Amigo Corporation: Month ...
The following information pertains to Amigo Corporation: Month Sales Purchases July $30,000 $10,000 August 34,000 12,000 September 38,000 14,000 October 42,000 16,000 November 48,000 18,000 December 60,000 20,000 Cash is collected from customers in the following manner: Month of sale 45% Month following sale 40% Two months following sale 10% Amount uncollectible 5% 50% of purchases are paid for in cash in the month of purchase, and the other 50% is paid the...
3) The following information pertains to Amigo Corporation: Month July August September October November December Sales $30,000 34,000 38,000 42,000 48,000 60,000 Purchases $10,000 12,000 14,000 16,000 18,000 20,000 Cash is collected from customers in the following manner: Month of sale 40% Month following sale 40% Two months following sale 20% • 60% of purchases are paid for in cash in the month of purchase, and the other 40% is paid the following month. Required: Complete the cash budget for...
The following information pertains to Acme Corporation: Month Sales Purchases July 30,000 10,000 August 34,000 12,000 September 38,000 14,000 October 42,000 16,000 November 48,000 18,000 December 60,000 20,000 Cash is collected from customers in the following manner: Month of sale 35% Month following sale 50% Two months following sale 15% 40% of purchases are paid for in cash in the month of purchase, and the balance is paid the following month. How much are total cash collections for the 4th...
The following sales and purchases forecast information pertains to Palermo Corporation: Month July August September October November December Sales $13,000 16,000 18,000 23,000 22,500 28,400 Purchases $6,000 5,700 7,500 8,300 9,200 10,100 Based on past experience cash is typically collected from customers in the following manner: Collected within 10 days of sale so receive a 10% cash discount 25% Collected after 10 days but in the month of sale 10% Collected in the month following the sale 40% Collected in...
The following information pertains to Ko Wei Sdn Bhd: Month Sales Purchases RM RM July 30,000 10,000 August 34,000 12,000 September 38,000 14,000 October 42,000 16,000 November 48,000 18,000 December 60,000 20,000 Cash is collected from customers in the following manner: Month of sale (2% cash discount) 30% Month following sale 50% Two months following sale 15% Amount uncollectible 5% 40% of purchases are paid for in cash in the month of purchase, and the balance is paid the following...
Type The following information pertains to Stark Corporation Month Jan Feb Mar Apr May June sales and Purchases $30,000 $10000 34,000 12000 38,000 14000 42,000 16000 48,000 18000 60,000 20000 Cash is collected from customers in the following manner 30% Month of sale* 50% Month following sale 15% Two months following sale 5% Amount uncollectible *Customers paying in the month of sale receive a 2% cash discount. 40% of purchases are paid for in cash in the...
Question 6: Master Budgeting • Time: 40 minutes Total: 24 marks The following information pertains to Stark Corporation Jan Feb Mar Apr May June $30,000 34,000 38.000 42.000 48.000 60,000 $10,000 12.000 14.000 16.000 18.000 20,000 Cash is collected from customers in the following manner 30% Month of sale Month following sale Two months following sale Amount uncollectible SOX 15% 5% * Customers paying in the month of sale receive a 2% cash discount. 40% of purchases are paid for...
the following information pertains to Hepburn Company: Month Sales Purchases January $70,000 $38,000 February $85,000 $41,000 March $101,000 $61,000 Cash is collected from customers in the following manner: Month of sale 35% Month following the sale 65% 50% of purchases are paid for in cash in the month of purchase, and the balance is paid the following month. Labor costs are 25% of sales. Other operating costs are $38,000 per month (including $9,000 of depreciation). Both of these are paid...
Astro Company is preparing a cash budget for the fourth quarter of the year 2017. The following information is available: August September October November December Sales (in dollars) $160,000 $190,000 $170,000 $150,000 $210,000 Purchases of Direct Materials (in dollars) $45,000 $58,000 $52,000 $37,000 $63,000 Direct Labor Costs $65,000 $78,000 $71,000 $60,000 $94,000 Overhead Costs $34,000 $34,000 $34,000 $34,000 $34,000 Selling and Admin Costs $29,000 $29,000 $29,000 $29,000 $29,000 All sales are made on account. The accounts receivable are collected as...
estion 6: Master Budgetine - Time: 40 minutes . Total: 24 marks The following information pertains to Stark Corporations Month Jan Feb Mar Apr $30,000 34.000 38.000 42,000 48,000 60,000 Purchases $10.000 12,000 24,000 16,000 18,000 20.000 May June Cash is collected from customers in the following manner: Month of sale Month following sale Two months following sale Amount uncollectible 30% 50% 15% 5 % customers paying in the month of sale receive a 2% cash disco 40% of purchases...