60.1K

Verified Solution

Link Copied!

Kelsey is preparing its master budget for the quarter ended September 30. Budgeted sales and cash payments for merchandise for the next three months follow Budgeted July August Sales September $63,800 $80, 200 $48,200 Cash payments for merchandise 40,000 33,400 34,200 Sales are 20% cash and 80% on credit. All credit sales are collected in the month following the sale. The June 30 balance sheet includes balances of $12,500 in cash: 545,200 in accounts receivable: $4,700 in accounts payable, and a $2,200 balance in loans payable. A minimum cash balance of $12,200 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 ($4,200 per month), and rent ($6.700 per month). (1) Prepare a cash receipts budget for July, August, and September, (2) Prepare a cash budget for each of the months of July, August, and September, Complete this question by entering your answers in the tabs below. Required 1 Required 2 Prepare a cash receipts budget for July, August, and September Complete this question by entering your answers in the tabs below. Required 1 Required 2 Prepare a cash receipts budget for July, August, and September July August September $ 48,200 Total sales $ 63 800 S 80 200 Cash sales 20% Credit sales 80% KELSEY Cash Receipts Budget For July, August, and September July August Cash sales Collections of accounts receivable Total cash receipts September Required 2 >

Answer & Explanation Solved by verified expert

See Answer