Question

Cash Budget Janet Wooster owns a retail store that sells new and used sporting equipment. Janet...

Cash Budget

Janet Wooster owns a retail store that sells new and used sporting equipment. Janet has requested a cash budget for October. After examining the records of the company, you find the following:

  1. Cash balance on October 1 is $1,110.
  2. Actual sales for August and September are as follows:
    August September
    Cash sales $6,000     $4,500    
    Credit sales 58,000     62,000    
        Total sales $64,000     $66,500    
  3. Credit sales are collected over a three-month period: 40 percent in the month of sale, 36 percent in the next month, and 22 percent in the second month after the sale. The remaining sales are uncollectible.
  4. Inventory purchases average 70 percent of a month’s total sales. Of those purchases, 45 percent are paid for in the month of purchase. The remaining 55 percent are paid for in the following month.
  5. Salaries and wages total $3,850 per month.
  6. Rent is $3,150 per month.
  7. Taxes to be paid in October are $1,635.
  8. Janet usually withdraws $3,500 each month as her salary.
  9. Advertising is $1,500 per month.
  10. Other operating expenses total $3,800 per month.
  11. Internet and telephone fees are $340 per month.

Janet tells you that she expects cash sales of $5,000 and credit sales of $64,000 for October. She likes to have $3,000 on hand at the end of the month and is concerned about the potential October ending balance.

Required:

Prepare a cash budget for October. Include supporting schedules for cash collections and cash payments. Round your intermediate computations and final answers to the nearest dollar.

Wooster Sporting Goods Store
Cash Budget
For the Month of October
Beginning cash balance $
Collections:
Cash sales
Credit sales:
October
September
August
Total cash available $
Disbursements:
Inventory purchases:
October $
September
Salaries and wages
Rent
Taxes
Other operating expenses
Owner withdrawal
Advertising
Internet and telephone
Ending cash balance $

Homework Answers

Answer #1

Answer:

Schedule of cash budget for October:

Cash Budget
For the Month of October
Amount
Beginning cash balance $1,110
Collections:
Cash Sales $5,000
Credit Sales:
October ($64,000 x 40%) $25,600
September ($62,000 x 36%) $22,320
August ($58,000 x 22%) $12,760
Total cash available $66,790
Disbursements:
Inventory purchases:
October ($69,000 x 70% x 45%) $21,375
September ($66,500 x 70% x 55%) $25,603
Salaries & wages $3,850
Rent $3,150
Taxes $1,635
Other operating expenses $3,800
Owner withdrawal $3,500
Advertising $1,500
Internet & telephone $340
Total cash payments $64,753
Ending cash balance $2,037
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
Cash Budget Janet Wooster owns a retail store that sells new and used sporting equipment. Janet...
Cash Budget Janet Wooster owns a retail store that sells new and used sporting equipment. Janet has requested a cash budget for October. After examining the records of the company, you find the following: Cash balance on October 1 is $1,118. Actual sales for August and September are as follows: August September Cash sales $6,000 $4,500 Credit sales 58,000 62,000 Total sales $64,000 $66,500 Credit sales are collected over a three-month period: 40 percent in the month of sale, 36...
Cash Budget Janet Wooster owns a retail store that sells new and used sporting equipment. Janet...
Cash Budget Janet Wooster owns a retail store that sells new and used sporting equipment. Janet has requested a cash budget for October. After examining the records of the company, you find the following: Cash balance on October 1 is $1,110. Actual sales for August and September are as follows: August September Cash sales $6,000     $4,500     Credit sales 58,000     62,000         Total sales $64,000     $66,500     Credit sales are collected over a three-month period: 40 percent in the month of sale, 36...
Cash Budget Khloe Company imports gift items from overseas and sells them to gift shops and...
Cash Budget Khloe Company imports gift items from overseas and sells them to gift shops and department stores throughout the United States. Khloe Company provided the following information: The October 31 balance in the cash account is $54,115. All sales are on account. Sales in September were $960,000 and in October were $1,340,000. November sales are expected to be $2,180,000. In Khloe’s experience, 70 percent of sales are collected in the month of sale and 26 percent are collected in...
Cash Budget The owner of a building supply company has requested a cash budget for June....
Cash Budget The owner of a building supply company has requested a cash budget for June. After examining the records of the company, you find the following: Cash balance on June 1 is $1,186. Actual sales for April and May are as follows: April May Cash sales $10,000 $18,000 Credit sales 28,900 35,000 Total sales $38,900 $53,000 Credit sales are collected over a 3-month period: 40% in the month of sale, 30% in the second month, and 20% in the...
Preparing a Cash Budget La Famiglia Pizzeria provided the following information for the month of October:...
Preparing a Cash Budget La Famiglia Pizzeria provided the following information for the month of October: Sales are budgeted to be $164,000. About 85% of sales is cash; the remainder is on account. La Famiglia expects that, on average, 70% of credit sales will be paid in the month of sale, and 28% will be paid in the following month. Food and supplies purchases, all on account, are expected to be $110,000. La Famiglia pays 25% in the month of...
Preparing a Cash Budget La Famiglia Pizzeria provided the following information for the month of October:...
Preparing a Cash Budget La Famiglia Pizzeria provided the following information for the month of October: Sales are budgeted to be $156,000. About 85% of sales is cash; the remainder is on account. La Famiglia expects that, on average, 70% of credit sales will be paid in the month of sale, and 28% will be paid in the following month. Food and supplies purchases, all on account, are expected to be $116,000. La Famiglia pays 25% in the month of...
Preparing a Cash Budget La Famiglia Pizzeria provided the following information for the month of October:...
Preparing a Cash Budget La Famiglia Pizzeria provided the following information for the month of October: Sales are budgeted to be $167,000. About 85% of sales is cash; the remainder is on account. La Famiglia expects that, on average, 70% of credit sales will be paid in the month of sale, and 28% will be paid in the following month. Food and supplies purchases, all on account, are expected to be $102,000. La Famiglia pays 25% in the month of...
Preparing a Cash Budget La Famiglia Pizzeria provided the following information for the month of October:...
Preparing a Cash Budget La Famiglia Pizzeria provided the following information for the month of October: Sales are budgeted to be $167,000. About 85% of sales is cash; the remainder is on account. La Famiglia expects that, on average, 70% of credit sales will be paid in the month of sale, and 28% will be paid in the following month. Food and supplies purchases, all on account, are expected to be $100,000. La Famiglia pays 25% in the month of...
The owner of a building supply company has requested a cash budget for June. After examining...
The owner of a building supply company has requested a cash budget for June. After examining the records of the company, you find the following: Cash balance on June 1 is $736. Actual sales for April and May are as follows: April May Cash sales $10,000 $18,000 Credit sales 28,900 35,000 Total sales $38,900 $53,000 Credit sales are collected over a 3-month period: 40% in the month of sale, 30% in the second month, and 20% in the third month....
The owner of a building supply company has requested a cash budget for June. After examining...
The owner of a building supply company has requested a cash budget for June. After examining the records of the company, you find the following: Cash balance on June 1 is $1,236. Actual sales for April and May are as follows: April May Cash sales $10,000 $18,000 Credit sales 28,900 35,000 Total sales $38,900 $53,000 Credit sales are collected over a 3-month period: 40% in the month of sale, 30% in the second month, and 20% in the third month....
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT