- On July 1, the beginning of the third quarter, the company will have a cash balance of $55,000.
- Actual sales for the last two months and budgeted sales for the third quarter follow:
May (actual)……………………$250,000 June (actual)……………………$300,000 July (budgeted)…………………$400,000 August (budgeted)………………$600,000 September (budgeted)…………. $320,000
Past experiences show that 25% of a month’s sales are collected in the month of the sale, 70% in the month following the sale, and 1% in the second month following the sale. The remainder is uncollectible.
- Budgeted merchandise purchases and budgeted expenses for the third quarter are given below:
July
Merchandise purchases……. $240,000 Salaries and wages…………….45,000 Advertising……………………130,000 Rent payments…………………. 9,000 Depreciation……………………10,000
August
$350,000 50,000 145,000 9,000
10,000
September
$175,000 40,000 80,000 9,000 10,000
Merchandise purchases are paid in full during the month following purchase. Accounts payable for merchandise purchases on June 30, which will be paid during July, total $180,000.
- Equipment costing $10,000 will be purchased for cash during August.
- In preparing the cash budget, assume that the $60,000 loan will be made on August 31, 2019 and repaid on September 30, 2019. Interest on the loan will be calculated at 10% per annum.
Required:
a) Prepare a schedule of expected cash collections for July, August, and September and for the quarter in total. (10 marks)
b) Prepare a cash budget, by month and in total, for the third quarter. (15 marks)
c) In your own words, define master budget and explain its major benefits (at least two) in an organization. (5 marks)
