Question

Built-Tight is preparing its master budget for the quarter ended September 30. Budgeted sales and cash...

Built-Tight is preparing its master budget for the quarter ended September 30. Budgeted sales and cash payments for product costs for the quarter follow.

July August September
Budgeted sales $ 59,500 $ 75,500 $ 52,500
Budgeted cash payments for
Direct materials 17,060 14,340 14,660
Direct labor 4,940 4,260 4,340
Factory overhead 21,100 17,700 18,100


Sales are 30% cash and 70% on credit. All credit sales are collected in the month following the sale. The June 30 balance sheet includes balances of $15,000 in cash; $45,900 in accounts receivable; and a $5,900 balance in loans payable. A minimum cash balance of $15,000 is required. Loans are obtained at the end of any month when a cash shortage occurs. Interest is 1% per month based on the beginning-of-the-month loan balance and is paid at each month-end. If an excess balance of cash exists, loans are repaid at the end of the month. Operating expenses are paid in the month incurred and consist of sales commissions (10% of sales), office salaries ($4,900 per month), and rent ($7,400 per month).

rev: 03_17_2020_QC_CS-204679

2. Prepare a cash budget for each of the months of July, August, and September. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Enter your final answers in whole dollars.)

Homework Answers

Answer #1
Cash Budget
July Aug Sep
Beginning balance of cash 15000 15000 19555
Cash sales collected 17850 22650 15750
Collections from Customers 45900 41650 52850
Total cash available 78750 79300 88155
Disbursement:
Material 17060 14340 14,660
Labor 4940 4260 4340
factory overheads 21100 17700 18,100
Sales commission 5950 7550 5,250
office salaries 4900 4900 4,900
Rent 7400 7400 7,400
Interest payment 59 36 0
Total cash disbursement 61409 56186 54,650
Preliminary cash balance 17,341 23,114 33,505
Additional Loan (Repayment) -2341 -3,559 0
Ending balance of cash 15,000 19,555 33,505
Loan balance:
Loan balance-Beginning 5900 3559 0
Additional loan(Repayment) -2341 -3559 0
Loan balance-Ending 3559 0 0
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
Built-Tight is preparing its master budget for the quarter ended September 30, 2017. Budgeted sales and...
Built-Tight is preparing its master budget for the quarter ended September 30, 2017. Budgeted sales and cash payments for product costs for the quarter follow: July August September Budgeted sales $ 62,500 $ 78,500 $ 49,500 Budgeted cash payments for Direct materials 16,460 13,740 14,060 Direct labor 4,340 3,660 3,740 Factory overhead 20,500 17,100 17,500 Sales are 25% cash and 75% on credit. All credit sales are collected in the month following the sale. The June 30 balance sheet includes...
Built-Tight is preparing its master budget for the quarter ended September 30, 2017. Budgeted sales and...
Built-Tight is preparing its master budget for the quarter ended September 30, 2017. Budgeted sales and cash payments for product costs for the quarter follow: July August September Budgeted sales $ 60,000 $ 76,000 $ 52,000 Budgeted cash payments for Direct materials 16,960 14,240 14,560 Direct labor 4,840 4,160 4,240 Factory overhead 21,000 17,600 18,000 Sales are 30% cash and 70% on credit. All credit sales are collected in the month following the sale. The June 30 balance sheet includes...
Required information Problem 20-2A Manufacturing: Cash budget LO P2 [The following information applies to the questions...
Required information Problem 20-2A Manufacturing: Cash budget LO P2 [The following information applies to the questions displayed below.] Built-Tight is preparing its master budget for the quarter ended September 30, 2017. Budgeted sales and cash payments for product costs for the quarter follow: July August September Budgeted sales $ 64,000 $ 80,000 $ 48,000 Budgeted cash payments for Direct materials 16,160 13,440 13,760 Direct labor 4,040 3,360 3,440 Factory overhead 20,200 16,800 17,200 Sales are 20% cash and 80% on...
Beech Corporation is a merchandising company that is preparing a master budget for the third quarter...
Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The company’s balance sheet as of June 30th is shown below: Beech Corporation Balance Sheet June 30 Assets Cash $ 75,000 Accounts receivable 140,000 Inventory 66,500 Plant and equipment, net of depreciation 227,000 Total assets $ 508,500 Liabilities and Stockholders’ Equity Accounts payable $ 88,000 Common stock 311,000 Retained earnings 109,500 Total liabilities and stockholders’ equity $ 508,500 Exercise 8-12...
KARIM CORP. Cash Budget For July, August, and September July August September Beginning cash balance $8,600...
KARIM CORP. Cash Budget For July, August, and September July August September Beginning cash balance $8,600 Total cash available Preliminary cash balance Ending cash balance Loan balance Loan balance - Beginning of month $0 Additional loan (loan repayment) Loan balance - End of month Karim Corp. requires a minimum $8,200 cash balance. If necessary, loans are taken to meet this requirement at a cost of 1% interest per month (paid monthly). Any excess cash is used to repay loans at...
Beech Corporation is a merchandising company that is preparing a master budget for the third quarter...
Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The company’s balance sheet as of June 30th is shown below: Beech Corporation Balance Sheet June 30 Assets Cash $ 83,000 Accounts receivable 126,000 Inventory 69,750 Plant and equipment, net of depreciation 220,000 Total assets $ 498,750 Liabilities and Stockholders’ Equity Accounts payable $ 81,000 Common stock 348,000 Retained earnings 69,750 Total liabilities and stockholders’ equity $ 498,750 Exercise 8-12...
Beech Corporation is a merchandising company that is preparing a master budget for the third quarter...
Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The company’s balance sheet as of June 30th is shown below: Beech Corporation Balance Sheet June 30 Assets Cash $ 85,000 Accounts receivable 141,000 Inventory 83,250 Plant and equipment, net of depreciation 226,000 Total assets $ 535,250 Liabilities and Stockholders’ Equity Accounts payable $ 87,000 Common stock 350,000 Retained earnings 98,250 Total liabilities and stockholders’ equity $ 535,250 Exercise 8-12...
C. The Sun Pacific Company budgeted the following sales: July​​200,000 August​​210,000 September​190,000 Sales in May were...
C. The Sun Pacific Company budgeted the following sales: July​​200,000 August​​210,000 September​190,000 Sales in May were 190,000 and in June 180,000. 60% of sales are cash, 30% of sales are to be collected the next month, and the remaining 10% in 2 months. Budgeted purchases of the required materials for production are: July​​100,000 August​​105,000 September​95,000 Purchases in June were 90,000. 70% of purchases are cash and 30% should be paid the next month. Direct Labor is 35% of purchases Selling...
Problem 1. Capes Corporation has budgeted sale of its popular scooter as follows: Month Units Unit...
Problem 1. Capes Corporation has budgeted sale of its popular scooter as follows: Month Units Unit Price Budgeted sales June 20,000 $10 $200,000 July 40,000 $10 $400,000 August 50,000 $10 $500,000 September 30,000 $10 $300,000 October 60,000 $10 $600,000 From past experience, the company has learned that 40% of a month’s sale are collected in the month of sale, another 60% are collected in the month following the sale. Prepare a schedule of expected cash collections from sales for the...
Cash Budget Background: Sales for July, August, and September are expected to be $200,000, $210,000, and...
Cash Budget Background: Sales for July, August, and September are expected to be $200,000, $210,000, and $190,000, respectively, for Pasta Company. All sales are on account and are collected 50% in the month of the sale and 45% in the following month. The remaining 5% is determined to be uncollectible. Raw materials are purchased one month before being needed, and all purchases and expenses are paid for as incurred. The cash balance at 8/1/2017 is $8750. Activities for the quarter...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT