Budget in Service Company Assignment (1) (1) (4)
.docx
keyboard_arrow_up
School
American Public University *
*We aren’t endorsed by this school
Course
ACCT105
Subject
Accounting
Date
Feb 20, 2024
Type
docx
Pages
1
Uploaded by Saraiserrano25
Budget in Service Company (Cash Budget) Brief Explanation
Hello Everyone,
I am going to briefly explain the cash budget for Edge Soccer Budget. As you can see the company started the year with a $10,500 cash balance. According to the budget, $11,000 was collected from customers in January and $15,200 in February. Additionally, a soccer club that owes Edge for training paid $8,500 to the soccer program in January through a note receivable. The company spent money on new soccer equipment in January and February. $15,600 in January and $14,800 in February were the budgeted amounts for the purchases. The company spent $2900 a month on operating expenses. The company was required to have $10,000 in cash on hand at all times in their bank account so as you can see in January the company did not go under the 10,000 limit but in February at the closing the balance came up short to 9,000 and the company had to borrow 1,000 from the bank in order to have the 10,000 limit amount. In the end
the company ending balance was over 10,000 so they were well off.
Discover more documents: Sign up today!
Unlock a world of knowledge! Explore tailored content for a richer learning experience. Here's what you'll get:
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Related Questions
Please help
arrow_forward
owa Imaging Center provided the financial information in Exhibit 5.15 below. Prepare a cash budget for the quarter ending March 20X1. For Blackboard you will enter your ENDING cash balance for the months of January 20X1, February 20X1, March 20X1, and the Quarter ending March 20X1. I want you to submit your work for this problem by email so I can review the entire document.
Exhibit 5-15 Iowa Imaging Center
Givens
Revenues and Expenses
Patient Revenues, 20X0
Estimated Patient Revenues, 20X1
Given 1
October
$4,000,000
Given 2
January
$4,300,000
November
$4,200,000
February
$4,350,000
December
$4,300,000
March
$4,400,000
Other Revenues, 20X1
Estimated Cash Outflows, 20X1a
Given 3
January
$90,000
Given 4
January
$4,250,000…
arrow_forward
Required
1. Prepare a cash receipts budget schedule for each of the first three months (July – September), including the total receipts per month
2. Prepare a material purchases budget schedule for each of the first three months (July – September), including the total purchases per month
3. Prepare a cash budget for the month of July. Include the owners’ cash contributions
arrow_forward
Tamarisk Garden Center has the following cash budget information available for the month of August:
Beginning cash balance
Cash receipts from sales and collections on account
Collection of note receivable and interest
Cash disbursements for operating expenses
The company would have to
$129,000
eTexthonk and Media
115,000
8,100
If the company has a policy of maintaining an end of the month cash balance of $120,000, determine the amount
the company would have to borrow or the amount of excess cash it will have to invest in August.
96,400
SUPPORT
arrow_forward
answer in text form please (without image)
arrow_forward
please dont provide answer in image format thank you
arrow_forward
Schedule of Expected Cash Collections; Cash Budget
The president of the retailer Prime Products has just approached the company’s bank with a request for a $30,000, 90-day loan. The purpose of the loan is to assist the company in acquiring inventories. Because the company has had some difficulty in paying off its loans in the past, the loan officer has asked for a cash budget to help determine whether the loan should be made. The following data are available for the months April through June, during which the loan will be used:
a. On April 1, the start of the loan period, the cash balance will be $24,000. Accounts receivable on April 1 will total $140,000, of which $120,000 will be collected during April and $16,000 will be collected during May. The remainder will be uncollectible.
b. Past experience shows that 30% of a month’s sales are collected in the month of sale, 60% in the month following sale, and 8% in the second month following sale. The other 2% is bad debts that are never…
arrow_forward
The accountant for Jean's Dress Shop prepared the following cash budget. Jean's desires to maintain a cash cushion of $10,000 at the
end of each month. Funds are assumed to be borrowed and repaid on the last day of each month. Interest is charged at the rate of 1
percent per month.
Required
a. Complete the cash budget by filling in the missing amounts.
b. Determine the amount of net cash flows from operating activities Jean's will report on the third quarter pro forma statement of cash
flows.
c. Determine the amount of net cash flows from financing activities Jean's will report on the third quarter pro forma statement of cash
flows.
Complete this question by entering your answers in the tabs below.
Req A
Req B and C
Complete the cash budget by filling in the missing amounts. (Any shortages or repayments should be indicated with a minus
sign. Round your answers to the nearest whole dollar amount.)
Cash Budget
Section 1: Cash receipts
Beginning cash balance
Add cash receipts
Total cash…
arrow_forward
Calculate the accounts payable balance on the Balance Sheet for the month September.
Prepare a cash budget for the month of September.
arrow_forward
please help me provide complete and correct answer with all woking please answer in text
arrow_forward
May I get some accurate assistance please
arrow_forward
Please help me with show all Calculation thanku
arrow_forward
Please assist with part b and c.
Thanks
arrow_forward
Prepare a one-year budget of Revenues and Expenses of Ms. Corazon accounting firm. You may separate the budget for the periods January - April and May - December.
Thank you!
arrow_forward
At the beginning of the school year, Craig Kovar decided to prepare a cash budget for the months of September, October, November, and December. The budget must plan for enough cash on December 31 to pay the spring semester tuition, which is the same as the fall tuition. The following information relates to the budget:
Cash balance, September 1 (from a summer job)..... $9,250
Purchase season football tickets in September.....160
Additional entertainment for each month.....250
Pay fall semester tuition in September......4,800
Pay rent at the beginning of each month.....600
Pay for food each month....550
Pay apartment deposit on September 2 (to be returned December 15).....600
Part-time job earnings each month (net of taxes)....1,200
a. Prepare a cash budget for September, October, November, and December. Use the minus sign to indicate cash outflows, a decrease in cash or cash payments.
b. Are the four monthly budgets that are presented prepared as static budgets or flexible budgets?…
arrow_forward
At the beginning of the school year, Craig Kovar decided to prepare a cash budget for the months of September, October, November, and December. The budget must plan for enough cash on December 31 to pay the spring semester tuition, which is the same as the fall tuition. The following information relates to the budget:
Line Item Description
Amount
Cash balance, September 1 (from a summer job)
$7,870
Purchase season football tickets in September
110
Additional entertainment for each month
270
Pay fall semester tuition in September
4,200
Pay rent at the beginning of each month
380
Pay for food each month
220
Pay apartment deposit on September 2 (to be returned December 15)
500
Part-time job earnings each month (net of taxes)
980
Question Content Area
a. Prepare a cash budget for September, October, November, and December. Use the minus sign to indicate cash outflows, a decrease in cash or cash payments.
Craig KovarCash BudgetFor the Four Months Ending…
arrow_forward
The owner of a plumbing supply company has requested a cash budget for June. After examining the records of the company, you find the following:
a. Cash balance on June 1 is $1,486.
b. Actual sales for April and May are as follows:
Cash sales
Credit sales
Total sales
April
May
$10,000
28,900
$18,000
$38,900
35,000
$53,000
c. Credit sales are collected over a 3-month period: 30% in the month of sale, 40% in the second month, and 20% in the third month. The sales collected in the third
month are subject to a 2% late fee, which is paid by those customers in addition to what they owe. The remaining sales are uncollectible.
d. Inventory purchases average 68% of a month's total sales. Of those purchases, 20% are paid for in the month of purchase. The remaining 80% are paid for in the
following month.
e. Salaries and wages total $11,750 per month, including a $4,500 salary paid to the owner
f. Rent is $5,200 per month.
9. Taxes to be paid in June are $6,780.
The owner also tells you that he…
arrow_forward
Kellogg Company’s financial managers are meeting with the company’s bank to renew their line of credit and discuss their investment needs. They have prepared the company’s operating cash budget for the last six months of the year.
The following budget assumptions were used to construct the budget:
•
Kellogg’s total sales for each month were first calculated in the sales budget and are reflected on the first line of the cash budget.
•
Kellogg’s sales are made on credit with terms of 2/10, net 30. Kellogg’s experience is that 25% is collected from customers who take advantage of the discount, 65% is collected in the second month, and the last 10% is collected in the third month after the sale. The budget assumes that there are no bad debts.
•
The cost of materials averages 55% of Kellogg’s finished product. The purchases are generally made one month in advance of the sale, and Kellogg pays its suppliers in 30 days. Accordingly, if July sales are forecasted at $110.00 million,…
arrow_forward
Please assist with (a)
Thank you
arrow_forward
Complete your calculations by filling in the highlighted cells. Discuss your observations about the way cash is collected if the company needs $150,000 per month for expenses.
arrow_forward
Pelican Merchandising & More is a family-owned store. The business is now approaching the end of the year and is in the process of identifying its cash needs for the first quarter of the new year. You are the management accountant of the entity and have been tasked to prepare the cash budget for the business for the quarter ending March 31, 2022. (i) Extracts from the sales and purchases budgets are as follows:Month2021 - 2022CashSalesSalesOn AccountCashPurchasesPurchasesOnAccountNovember 2021 $138,100 $480,000 $345,000December 2021 $156,500 $600,000 $25,800 $380,000January 2022 $170,975 $650,000 $44,625 $400,000February 2022 $135,740 $700,000 $30,400 $480,000March 2022 $226,420 $800,000 $55,100 $540,000(ii) An analysis of the records shows that trade receivables (accounts receivable) are settled according to the following credit pattern, in accordance with the credit terms 4/30, n90:55% in the month of sale 35% in the first month following the sale8% in the second month following…
arrow_forward
Pelican Merchandising & More is a family-owned store. The business is now approaching the end of the year and is in the process of identifying its cash needs for the first quarter of the new year. You are the management accountant of the entity and have been tasked to prepare the cash budget for the business for the quarter ending March 31, 2022. (i) Extracts from the sales and purchases budgets are as follows:Month2021 - 2022CashSalesSalesOn AccountCashPurchasesPurchasesOnAccountNovember 2021 $138,100 $480,000 $345,000December 2021 $156,500 $600,000 $25,800 $380,000January 2022 $170,975 $650,000 $44,625 $400,000February 2022 $135,740 $700,000 $30,400 $480,000March 2022 $226,420 $800,000 $55,100 $540,00
Another team member who is preparing the Budgeted Balance Sheet for the business for the same quarter ending March 31, 2022 and has asked you to furnish him with the figures for the expected trade receivables and payables to be included in the statement. Is that a reasonable…
arrow_forward
Pelican Merchandising & More is a family-owned store. The business is now approaching the end of the year and is in the process of identifying its cash needs for the first quarter of the new year. You are the management accountant of the entity and have been tasked to prepare the cash budget for the business for the quarter ending March 31, 2022. (i) Extracts from the sales and purchases budgets are as follows:Month2021 - 2022CashSalesSalesOn AccountCashPurchasesPurchasesOnAccountNovember 2021 $138,100 $480,000 $345,000December 2021 $156,500 $600,000 $25,800 $380,000January 2022 $170,975 $650,000 $44,625 $400,000February 2022 $135,740 $700,000 $30,400 $480,000March 2022 $226,420 $800,000 $55,100 $540,00
A schedule of expected cash disbursements for accounts payable (purchases on account) for each of the months January to March.
arrow_forward
Can you give me the step by step answers on how to compute this: An excel spreadsheet would be amazing...
ProblemThe treasurer of Bradly Lawn Equipment Company instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information:
August September OctoberSales $310,000 $390,000 $366,000Manufacturing costs 190,000 240,000 215,000Operating expenses 56,000 71,000 65,000Capital expenditures 24,000
The company expects to sell about 20% of its merchandise for cash. Of sales on account, 70% are expected to be collected in full in the month following the sale and the remainder the following month. Depreciation, insurance, and property taxes represent $20,000 of the estimated monthly manufacturing costs and $4,000 of the probable monthly operating expenses.¬ The annual insurance premium is paid in July, and the annual property taxes are paid in November. Of the remainder of the manufacturing costs and operating expenses, 80% are…
arrow_forward
The accountant for Jean’s Dress Shop prepared the following cash budget. Jean’s desires to maintain a cash cushion of $10,000 at the end of each month. Funds are assumed to be borrowed and repaid on the last day of each month. Interest is charged at the rate of 1 percent per month.
Required
Complete the cash budget by filling in the missing amounts.
Determine the amount of net cash flows from operating activities Jean’s will report on the third quarter pro forma statement of cash flows.
Determine the amount of net cash flows from financing activities Jean’s will report on the third quarter pro forma statement of cash flows.
arrow_forward
The accountant for Jean’s Dress Shop prepared the following cash budget. Jean’s desires to maintain a cash cushion of $10,000 at the end of each month. Funds are assumed to be borrowed and repaid on the last day of each month. Interest is charged at the rate of 1 percent per month.
Required
Complete the cash budget by filling in the missing amounts.
Determine the amount of net cash flows from operating activities Jean’s will report on the third quarter pro forma statement of cash flows.
Determine the amount of net cash flows from financing activities Jean’s will report on the third quarter pro forma statement of cash flows.a.
Cash Budget
July
August
September
Section 1: Cash receipts
Beginning cash balance
$25,000
Add cash receipts
90,000
100,000
120,300
Total cash available
115,000
Section 2: Cash payments
For inventory purchases
82,750
70,115
87,076
For S&A expenses
27,250
30,280
30,716
For interest…
arrow_forward
Please help me
arrow_forward
Please help me.
Thankyou.
arrow_forward
The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented
with the following budget information:
Sales
Manufacturing costs
Selling and administrative expenses
Capital expenditures
Estimated cash receipts from:
Cash sales
Collection of accounts receivable
May
July
$90,000 $109,000 $148,000
Sonoma Housewares Inc.
Cash Budget
Total cash receipts
Estimated cash payments for:
Manufacturing costs
Dividends
38,000
26,000
The company expects to sell about 10% of its merchandise for cash. Of sales on account, 60% are expected to be collected in the month
following the sale and the remainder the following month (second month following sale). Depreciation, insurance, and property tax expense
represent $8,000 of the estimated monthly manufacturing costs. The annual insurance premium is paid in September, and the annual
property taxes are paid in November. Of the remainder of the manufacturing costs, 75% are expected to be…
arrow_forward
Can you please answer question A thanks.
Please make it clear enough so I can understand.
Thanks in advance
arrow_forward
please answer within the format by providing formula the detailed workingPlease provide answer in text (Without image)Please provide answer in text (Without image)Please provide answer in text (Without image)
arrow_forward
You are hired as a financial manager and your first task is to establish the cash budget of your firm.You gathered the following information.
The firm receives all income from sales•Sales estimates (in millions)* Quarter1 = 1,000; Quarter2 = 1,250; Quarter3 = 1,500; Quarter4 = 2,000; Quarter1 next year = 1,200• Accounts receivable* Beginning receivables = $3000* Average collection period = 45 days• Accounts payable* Purchases = 60% of next quarter’s sales* Beginning payables = 1,200* Accounts payable period is 45 days• Other expenses*Wages, taxes, and other expense are 25% of sales*Interest and dividend payments are $100*A major capital expenditure of $500 is expected in the second quarter•The initial cash balance is $100 and the company maintains a minimum balance of $50
1) Required: establish the cash budget of the firm.
arrow_forward
I only need the Unpaid Expenses x Percent to Pay help. Thank you.
Schedule of Cash Payments for a Service Company
EastGate Physical Therapy Inc. is planning its cash payments for operations for the first quarter (January–March). The Accrued Expenses Payable balance on January 1 is $15,000. The budgeted expenses for the next three months are as follows:
January
February
March
Salaries
$56,900
$ 68,100
$ 72,200
Utilities
2,400
2,600
2,500
Other operating expenses
32,300
41,500
44,700
Total
$91,600
$112,200
$119,400
Other operating expenses include $3,000 of monthly depreciation expense and $500 of monthly insurance expense that was prepaid for the year on May 1 of the previous year. Of the remaining expenses, 70% are paid in the month in which they are incurred, with the remainder paid in the following month. The Accrued Expenses Payable balance on January 1 relates to the expenses incurred in December.
Prepare a schedule of cash payments for…
arrow_forward
Subject - account
Please help me.
Thankyou.
arrow_forward
Hello, good evening
I wanna know do you have solved this cash budget, if you do can you send it to me, because i have problems with sloving this problem.
Thanks in advance :)Greeting
arrow_forward
Really stuck on this problem, please help with what you can I really appreciate
arrow_forward
The following information was taken from Trusted Care Company's cash budget for
the month of April:
Beginning cash balance
Cash receipts
Cash disbursements
If the company has a policy of maintaining an end of the month minimum cash
balance of $25,000, the amount the company would have to borrow is
$10,000
$13,000
$11,000
$0
$27,000
62,000
75,000
arrow_forward
Calculate the cash receipts $ for the month of September.
Calculate the material purchase $ for the appropriate months.
Calculate the accounts payable payments for the month September.
Calculate the accounts payable balance on the Balance Sheet for the month September.
Prepare a cash budget for the month of September.
arrow_forward
You are hired as a financial manager and your first task is to establish the cash budget of your firm.You gathered the following information:
The firm receives all income from sales•Sales estimates (in millions)* Quarter1 = 1,000; Quarter2 = 1,250; Quarter3 = 1,500; Quarter4 = 2,000; Quarter1 next year = 1,200• Accounts receivable* Beginning receivables = $3000* Average collection period = 45 days• Accounts payable* Purchases = 60% of next quarter’s sales* Beginning payables = 1,200* Accounts payable period is 45 days• Other expenses*Wages, taxes, and other expense are 25% of sales*Interest and dividend payments are $100*A major capital expenditure of $500 is expected in the second quarter•The initial cash balance is $100 and the company maintains a minimum balance of $50
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education
Related Questions
- Please helparrow_forwardowa Imaging Center provided the financial information in Exhibit 5.15 below. Prepare a cash budget for the quarter ending March 20X1. For Blackboard you will enter your ENDING cash balance for the months of January 20X1, February 20X1, March 20X1, and the Quarter ending March 20X1. I want you to submit your work for this problem by email so I can review the entire document. Exhibit 5-15 Iowa Imaging Center Givens Revenues and Expenses Patient Revenues, 20X0 Estimated Patient Revenues, 20X1 Given 1 October $4,000,000 Given 2 January $4,300,000 November $4,200,000 February $4,350,000 December $4,300,000 March $4,400,000 Other Revenues, 20X1 Estimated Cash Outflows, 20X1a Given 3 January $90,000 Given 4 January $4,250,000…arrow_forwardRequired 1. Prepare a cash receipts budget schedule for each of the first three months (July – September), including the total receipts per month 2. Prepare a material purchases budget schedule for each of the first three months (July – September), including the total purchases per month 3. Prepare a cash budget for the month of July. Include the owners’ cash contributionsarrow_forward
- Tamarisk Garden Center has the following cash budget information available for the month of August: Beginning cash balance Cash receipts from sales and collections on account Collection of note receivable and interest Cash disbursements for operating expenses The company would have to $129,000 eTexthonk and Media 115,000 8,100 If the company has a policy of maintaining an end of the month cash balance of $120,000, determine the amount the company would have to borrow or the amount of excess cash it will have to invest in August. 96,400 SUPPORTarrow_forwardanswer in text form please (without image)arrow_forwardplease dont provide answer in image format thank youarrow_forward
- Schedule of Expected Cash Collections; Cash Budget The president of the retailer Prime Products has just approached the company’s bank with a request for a $30,000, 90-day loan. The purpose of the loan is to assist the company in acquiring inventories. Because the company has had some difficulty in paying off its loans in the past, the loan officer has asked for a cash budget to help determine whether the loan should be made. The following data are available for the months April through June, during which the loan will be used: a. On April 1, the start of the loan period, the cash balance will be $24,000. Accounts receivable on April 1 will total $140,000, of which $120,000 will be collected during April and $16,000 will be collected during May. The remainder will be uncollectible. b. Past experience shows that 30% of a month’s sales are collected in the month of sale, 60% in the month following sale, and 8% in the second month following sale. The other 2% is bad debts that are never…arrow_forwardThe accountant for Jean's Dress Shop prepared the following cash budget. Jean's desires to maintain a cash cushion of $10,000 at the end of each month. Funds are assumed to be borrowed and repaid on the last day of each month. Interest is charged at the rate of 1 percent per month. Required a. Complete the cash budget by filling in the missing amounts. b. Determine the amount of net cash flows from operating activities Jean's will report on the third quarter pro forma statement of cash flows. c. Determine the amount of net cash flows from financing activities Jean's will report on the third quarter pro forma statement of cash flows. Complete this question by entering your answers in the tabs below. Req A Req B and C Complete the cash budget by filling in the missing amounts. (Any shortages or repayments should be indicated with a minus sign. Round your answers to the nearest whole dollar amount.) Cash Budget Section 1: Cash receipts Beginning cash balance Add cash receipts Total cash…arrow_forwardCalculate the accounts payable balance on the Balance Sheet for the month September. Prepare a cash budget for the month of September.arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education