Explore BrainMass

Schedule expected cash collections, disbursements and cash balance

This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

The following information is from inghamton Film Corporation's financial records.

Month Sales Purchase
April \$72,000 \$42,000
May 66,000 48,000
June 60,000 36,000
July 78,000 54,000

Collections from customers are normally 70 percent in the month of sales, 20 percent in the month following the sale, and 9 percent in the second month following the sale. The balance is expected to be uncollectible. All purchases are on account. management takes full advantage of the 2 percent discount allowed on purchases paid for by the tenth of the following month. Purchases for August are budgeted at \$60,0000, and sales for August are forecasted at \$66,000. Cash disbursements for expenses are expected to be \$14,400 for the month of August. The company's cash balance on August 1 was \$22,000.

Prepare the following schedule.
1. Expected cash collections during August.
2. Expected cash disbursements during August.
3. Expected cash balance on August 31.

© BrainMass Inc. brainmass.com June 3, 2020, 9:59 pm ad1c9bdddf

Solution Preview

1) The expected cash collection during August is
June Sales \$60,000 * 9% + July Sales \$78,000 * 20% + August Forecasted Sales \$66,000 * 70% = \$67,200
For a detailed calculated for cash collection for all the months, please see the attached Excel sheet.

2) The ...

Solution Summary

The solution discusses schedule expected cash collection, disbursements and cash balance.

\$2.19