Prepare a cash budget for june

Reference no: EM13670226

PROBLEM 7–20B Cash Budget; Income Statement; Balance Sheet [LO2, LO4, LO8, LO9, LO10]

CHECK FIGURE

(1) Ending cash balance: $37,270

The balance sheet of Snapshot, Inc., a distributor of photographic supplies, as of May 31 is given below:

Snapshot, Inc. Balance Sheet May 31
Assets
Cash .....................................................................	$ 10,350
Accounts receivable ...............................................	69,000
Inventory ..............................................................	34,500
Buildings and equipment, net of depreciation ...........	576,150
Total assets ...........................................................	$690,000
Liabilities and Stockholders’ Equity
Accounts payable ...................................................	$ 82,800
Note payable .........................................................	15,180
Capital stock ..........................................................	509,220
Retained earnings ..................................................	82,800
Total liabilities and stockholders’ equity ...................	$690,000

The company is in the process of preparing a budget for June and has assembled the following data:

a. Sales are budgeted at $268,000 for June. Of these sales, $75,000 will be for cash; the remainder will be credit sales. One-half of a month’s credit sales are collected in the month the sales are made, and the remainder is collected the following month. All of the May 31 accounts receivable will be collected in June.

b. Purchases of inventory are expected to total $196,000 during June. These purchases will all be on account. Fifty percent of all inventory purchases are paid for in the month of purchase; the remainder are paid in the following month. All of the May 31 accounts payable to suppliers will be paid during June.

c. The June 30 inventory balance is budgeted at $40,000.

d. Selling and administrative expenses for June are budgeted at $30,000, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $4,000 for the month.

e. The note payable on the May 31 balance sheet will be paid during June. The company’s interest expense for June (on all borrowing) will be $600, which will be paid in cash.

f. New warehouse equipment costing $8,000 will be purchased for cash during June.

g. During June, the company will borrow $21,000 from its bank by giving a new note payable to the bank for that amount. The new note will be due in one year.

Required:

1. Prepare a cash budget for June. Support your budget with a schedule of expected cash collections from sales and a schedule of expected cash disbursements for inventory purchases.

2. Prepare a budgeted income statement for June. Use the absorption costing income statement format as shown in Schedule 9.

3. Prepare a budgeted balance sheet as of June 30.

Reference no: EM13670226

Questions Cloud

Prepare an absorption costing income statement : Prepare an absorption costing income statement similar to Schedule 9 for the quarter ending June 30. (Use the functional format in preparing your income statement, as shown in Schedule 9 in the text.)

A schedule of expected cash collections on sales : 1. Prepare the following, by quarter and in total, for Year 2: a. A schedule of expected cash collections on sales.b. A schedule of expected cash disbursements for merchandise purchases.

Prepare a schedule of expected cash collections : Prepare a schedule of expected cash collections for April, May, and June and for the three months in total. 2. Prepare a cash budget, by month and in total, for the three-month period.

Prepare a schedule of expected cash collections : Prepare a schedule of expected cash collections for July, August, and September and for the quarter in total.

Prepare a cash budget for june : Prepare a cash budget for June. Support your budget with a schedule of expected cash collections from sales and a schedule of expected cash disbursements for inventory purchases.

Prepare a sales budget : Prepare a sales budget, by month and in total, for the third quarter. (Show your budget in both pairs of swim fins and dollars.) Also prepare a schedule of expected cash collections, by month and in total, for the third quarter.

Using the presidents new assumptions : Using the president’s new assumptions in (1) above, prepare a schedule of expected cash collections for July, August, and September and for the quarter in total.

Prepare a schedule of expected cash collections : Prepare a schedule of expected cash collections for July, August, and September and for the quarter in total.

Prepare a schedule of expected cash collections : PROBLEM 7–16B Schedules of Expected Cash Collections and Disbursements [LO2, LO4, LO8], Prepare a schedule of expected cash collections for September.

User Account

All Pages