I recently posted this and the boxes that are blank were wrong. Can someone plea

Question

I recently posted this and the boxes that are blank were wrong. Can someone please complete the "incorrect" boxes? Thank you. I attached the previous answer of the question, but it has incorrect ones.

Purchases and Cash Budgets
On July 1, MTC Wholesalers had a cash balance of $350,000 and accounts payable of $198,000. Actual sales for May and June, and budgeted sales for July, August, September, and October are:

All sales are on credit with 75 percent collected during the month of sale, 20 percent collected during the next month, and 5 percent collected during the second month following the month of sale. Cost of goods sold averages 70 percent of sales revenue. Ending inventory is one-half of the next month's predicted cost of sales. The other half of the merchandise is acquired during the month of sale. All purchases are paid for in the month after purchase. Operating costs are estimated at $56,000 each month and are paid during the month incurred.

Required
Prepare purchases and cash budgets for July, August, and September.

Do not use a negative sign with your answers.

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Do not use a negative sign with your answers.

Correct
1.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Correct
1.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Incorrect
0.00 points out of 1.00

Month Actual Sales Month Budgeted Sales May $300,000   July $ 180,000 June 320,000 August 160,000 September 200,000 October 240,000 Cash Budget For the Months of July, August, and September Particulars August Septembe October $350,000 $578,000731,000 $1,659,000 Beginning cash balance Cash recepts: Current month's sales( 70% of current month's sales previous month's sales ( 20% of previous month's sales) sales two month's prior ( 5% of two month's pror sales) Total reciepts Total cash available Less cash disbursements: $126,000 $112,000 140,000 168,000 64,000 36,000 32,000 40,000 15,000 16,000 9,000 8,000 $ 205,000 164,000 181,000 $ 216,000 $760,000 906,000 $ 1,093,000 $2,091,000 Purchase of invento $198,000 $119,000126,000 56,000 56,000 56,000 $254,000 175,000 $182,000 $506,000 731,000 $911,000 Operating costs Total cash disbursements Cash balance, en din Purchase budget August Septembe October Sales Inventory required, current sales ( 70% of sales revenue Desired Ending inventory one-half of next month's predicted cost of sales Total inventory needs Less: Beginning invento 180,000 160,000 200,000 240,000 126,000 112,000 140,000 168,000 56,00070,000 182,000 182,000 56,000 119,000| 126,000 84,000 224,000 70,000 154,000 63,000 Purchases Cash disbursements for inventory purchase Paid in the month after purchase $198,000 $119,000 126,000 154,000 $198,000 119,000 $126,000 Cash disbursements for inventory purchase

Explanation / Answer

As in the Purchase Budget every Box values are correct, no need to answer the same again, but for Incorrect values, I am preparing the Cash Budget only as an Answer for your reference :

Opening Cash : 350,000 310,000 307,000 Cash Receipts : Cur. Months Sale (75%) 135,000 120,000 150,000 Prev. Months Sale (20%) 64,000 36,000 40,000 Prior to 2 Months Sale (5%) 15,000 16,000 8,000 Total Receipts : 214,000 172,000 198,000 Total Cash Available : 564,000 482,000 505,000 Less Cash Disbursements : Purchase of Inventory 198,000 119,000 126,000 Operating Cost 56,000 56,000 56,000 Total Cash Disbursements : 254,000 175,000 182,000 Closing Balance : 310,000 307,000 323,000

Related Questions

Navigate

• Browse (All)
• Browse I
• Subjects

---