Explore BrainMass

Preparing a budgeted income statement and balance sheet

Beginning cash balance of July 1 is $63,000.
Cash receipts from sales: 30% is collected in the month of sale, 50% in the next month, and 20% in the second month after sale (uncollectible accounts are negligible and can be ignored). Sales amounts are: May (actual), $1,700,000: June (actual), $1,200,000; and July (budgeted), $1,400,000.
Payments on merchandise purchases: 90% in the month of purchase and 10% in the month following purchase. Purchases amounts are: June (actual), $620,000;
and July (budgeted), $790,000.
Budgeted cash disbursements for salaries in July: $220,000.
Other cash expenses budgeted for July: $230,000.
Accrued income taxes due in July: $50,000.
Bank loan interest due in July: $7,000.

*The ending cash balance = $143,000.

Using all the information that is noted above:

Then use data below as follows:
a. cost of goods sold is 60% of sales
b. Inventory at the end of June is $80,000 and at the end of July is $30,000.
c. Sales payable on June 30 are $50,000 and are expected to be $60,000 on July 31.
d. The equipment account balance is $1,600,000 on July 31. On June 30, the accumulated depreciation on equipment is $280,000.
e. The $7,000 cash payment of interest represents the 1% monthly expense on a bank loan of $700,000.
f. Income taxes payable on July 31 are $24,600, and the income tax rate applicable to the company is 30%.
g. The only other balance sheet accounts are: Common Stock, with a balance of $850,000 on June 30; and Retained Earnings, with a balance of $931,000 on June 30.