PROBLEM 8–20 Cash Budget; Income Statement; Balance Sheet [LO2, LO4, LO8, LO9, LO10]
The balance sheet of Phototec, Inc., a distributor of photographic supplies, as of May 31 is given below:
The company is in the process of preparing a budget for June and has assembled the following data:
a. Sales are budgeted at $250,000 for June. Of these sales, $60,000 will be for cash; the remain- der 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 $200,000 during June. These purchases will all be on account. Forty 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 $51,000, exclusive of deprecia- tion. These expenses will be paid in cash. Depreciation is budgeted at $2,000 for the month.
e. The note payable on the May 31 balance sheet will be paid during June. The company’s inter- est expense for June (on all borrowing) will be $500, which will be paid in cash.
f. New warehouse equipment costing $9,000 will be purchased for cash during June.
g. During June, the company will borrow $18,000 from its bank by giving a new note payable to the bank for that amount. The new note will be due in one year.
1. Prepare a cash budget for June. Support your budget with a schedule of expected cash collec- tions 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.
Adapt from Question 13 of Chapter 5 of Solen and HarbSuppose that methane flows into a burner at 34.5 mol/s, while oxygen flows into the same burner at 75 mol/s. If all t...Jun 15 2020
Who decides what problems should be addressed through fiscal policy?Jul 11 2021
Fiscal policy Suppose a hypothetical economy is currently in a situation of deficient aggregate demand of $64 billion. Four economists agree that expansionary fiscal poli...Jul 10 2021
what are the four fundamental questions of Economics?Jun 03 2021
In a market system, how does society decide what goods and services will be produced?Jun 12 2021
True or false? When solutions of barium hydroxide and sulfuric acid are mixed, the net ionic equation is: because only the species involved in making the precipitate are...Jul 22 2021
Equalizer is used for? a) Filtering b) Diminish distortion c) All of the mentioned d) None of the mentioned Question 10. Source coding block is used for? a) Compres...Jul 28 2020
Customers arrive at a service facility according to a Poisson process of rate λ customer/hour. Let X(t) be the number of customers that have arrived up to time t.Aug 04 2020
Woolly mammoths have been extinct for about 4,000 years, but we often find their well-preserved remains in Siberian permafrost. Research groups are now planning to use SC...Jun 03 2021
Identify six profitability ratios, and write their equations.Jun 02 2021