Question

Nuttsie’s Uniforms has been in business since January of the current year. The company buys medical...

Nuttsie’s Uniforms has been in business since January of the current year. The company buys medical supplies and clothing and resells them to doctors and nurses. The following information pertains to Nuttsie’s Uniforms first four months of operations:

Purchases Sales

Jan……………………………………………………….                       $45,000                            $67,000

Feb……………………………………………………….                       37,000                              54,000

Mar………………………………………………………                       49,000                             70,000

Apr……………………………………………………….                      29,000                              47,000

            Nuttsie’s Uniforms expects to open several new sales territories in May. In anticipation of increased volume, management forecasts May sales at $77,000. To meet this demand, purchases in May are budgeted at $47,000.

            All of Nuttsie’s Uniforms sales are on account. Due to strict credit policies, the company has no bad debt expense. The following collection performance is anticipated for the remainder of the year:

Percent collected in month of sale………………………………….    30%

Percent collected in month of following sale………………………     60%

Percent collected in the second month following sale……………..     10%   

            Nuttsie’s Uniforms normally pays for 80 percent of its purchases in the month that the purchases are made. The remaining amount is paid in the following month. The company’s fixed selling and administrative expenses average $12,000 per month, of which $4,000 is depreciation expense. Variable selling and administrative expenses are budgeted at 5 percent of sales. The company pays all of its selling and administrative expenses in the month that they are incurred. In addition, Nuttsie’s Uniforms makes a loan payment of principal and interest expense of $4,000 in May.

Instructions:  Prepare Nuttsie’s Uniforms cash budget for May. Assume that the company’s cash balance on May 1st is $20,000.

Homework Answers

Know the answer?
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
Similar Questions
Wolfpack Company is a merchandising company that is preparing a budget for the month of July....
Wolfpack Company is a merchandising company that is preparing a budget for the month of July. It has provided the following information: Wolfpack Company Balance Sheet June 30 Assets Cash $ 79,200 Accounts receivable 68,600 Inventory 40,200 Buildings and equipment, net of depreciation 213,000 Total assets $ 401,000 Liabilities and Stockholders’ Equity Accounts payable $ 56,000 Common stock 100,000 Retained earnings 245,000 Total liabilities and stockholders’ equity $ 401,000 Budgeting Assumptions: All sales are on account. Thirty percent of the...
You have been asked to prepare a December cash budget for Ashton Company, a distributor of...
You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the company’s operations: The cash balance on December 1 is $53,400. Actual sales for October and November and expected sales for December are as follows: October November December Cash sales $ 77,000 $ 81,200 $ 87,800 Sales on account $ 435,000 $ 538,000 $ 644,000 Sales on account are collected over a three-month period as follows:...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. The following information is available Deacon Company Balance Sheet March 31 Assets Cash $ 60,000 Accounts receivable 30,000 Inventory 43,900 Buildings and equipment, net of depreciation 131,000 Total assets $ 264,900 Liabilities and Stockholders’ Equity Accounts payable $ 72,000 Common stock 70,000 Retained earnings 122,900 Total liabilities and stockholders’ equity $ 264,900 Budgeted Income Statements April May June Sales $ 113,000 $...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. The following information is available Deacon Company Balance Sheet March 31 Assets Cash $ 55,000 Accounts receivable 36,000 Inventory 40,000 Buildings and equipment, net of depreciation 100,000 Total assets $ 231,000 Liabilities and Stockholders’ Equity Accounts payable $ 51,300 Common stock 70,000 Retained earnings 109,700 Total liabilities and stockholders’ equity $ 231,000 Budgeted Income Statements April May June Sales $ 100,000 $...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended...
Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30th. The following information is available Assets Cash $ 60,200 Accounts receivable 30,800 Inventory 60,400 Buildings and equipment, net of depreciation 124,000 Total assets $ 275,400 Liabilities and Stockholders’ Equity Accounts payable $ 71,100 Common stock 70,000 Retained earnings 134,300 Total liabilities and stockholders’ equity $ 275,400 Budgeted Income Statements April May June Sales $ 168,000 $ 178,000 $ 198,000 Cost of goods...
You have been asked to prepare a December cash budget for Ashton Company, a distributor of...
You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the company’s operations: a. The cash balance on December 1 is $46,000. b. Actual sales for October and November and expected sales for December are as follows: October November December   Cash sales $ 78,200   $ 77,600   $ 95,000     Sales on account 460,000 534,000   606,000       Sales on account are collected over a three-month period as follows:...
Cooper Company, a retailer of camping supplies has budgeted activity for January using the following data:...
Cooper Company, a retailer of camping supplies has budgeted activity for January using the following data: Cash sales $26,200 Credit sales (60% collected in month of sale) 409,900 Selling and administrative costs (including depreciation) 52,610 Depreciation expense 4,890 Merchandise Inventory, January 1 21,110 Merchandise Inventory, January 31 21,580 Beginning cash balance 2,730 Minimum cash balance required 2,300 Cost of goods sold is 57% of Cooper’s selling price All purchases are paid in cash Selling and administrative costs are paid in...
You have been asked to prepare a December cash budget for Ashton Company, a distributor of...
You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the company’s operations: The cash balance on December 1 is $58,600. Actual sales for October and November and expected sales for December are as follows: October November December Cash sales $ 73,200 $ 78,000 $ 92,000 Sales on account $ 485,000 $ 568,000 $ 663,000 Sales on account are collected over a three-month period as follows:...
Hector Company reports the following:      July August September Sales $ 15,000 $ 23,000 $ 27,000...
Hector Company reports the following:      July August September Sales $ 15,000 $ 23,000 $ 27,000 Purchases 9,000 13,800 15,000 Payments for purchases are made in the month after purchase. Selling expenses are 16% of sales, administrative expenses are 11% of sales, and both are paid in the month of sale. Rent expense of $2,100 is paid monthly. Depreciation expense is $1,400 per month. Prepare a schedule of budgeted cash payments for August and September. HECTOR COMPANY Budgeted Cash Payments...
The budgeted unit sales of Weller Company for the upcoming fiscal year are provided below: 1st...
The budgeted unit sales of Weller Company for the upcoming fiscal year are provided below: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted unit sales 24,000 25,000 21,000 22,000 The company’s variable selling and administrative expense per unit is $2.30. Fixed selling and administrative expenses include advertising expenses of $9,000 per quarter, executive salaries of $44,000 per quarter, and depreciation of $23,000 per quarter. In addition, the company will make insurance payments of $4,000 in the first quarter and...