Purchase Solution

Schedules of Expected Cash Collections and Disbursements

Not what you're looking for?

Ask Custom Question

Problem 9-9 Schedules of Expected Cash Collections and Disbursements [LO2, LO4, LO8]
Calgon Products, a distributor of organic beverages, needs a cash budget for September. The following information is available:

a. The cash balance at the beginning of September is $9,000.
b. Actual sales for July and August and expected sales for September are as follows:

July August September
Cash sales $ 6,500 $ 5,250 $ 7,400
Sales on account 20,000 30,000 40,000
Total Sales $ 26,500 $ 35,250 $ 47,400
Sales on account are collected over a three-month period as follows: 10% collected in the month of sale, 70% collected in the month following sale, and 18% collected in the second month following sale. The remaining 2% is uncollectible.
c. Purchases of inventory will total $25,000 for September. Twenty percent of a month's inventory purchases are paid for during the month of purchase. The accounts payable remaining from August's inventory purchases total $16,000, all of which will be paid in September.
d. Selling and administrative expenses are budgeted at $13,000 for September. Of this amount, $4,000 is for depreciation.
e. Equipment costing $18,000 will be purchased for cash during September, and dividends totaling $3,000 will be paid during the month.
f. The company maintains a minimum cash balance of $5,000. An open line of credit is available from the company's bank to bolster the cash position as needed.

Requirement 1:
Prepare a schedule of expected cash collections for September. (Omit the "$" sign in your response.)

September cash sales $

September collections on account:
July sales

August sales

September sales

Total cash collections $


Purchase this Solution

Solution Summary

The solution explains how to prepare the Schedules of Expected Cash Collections and Disbursements

Purchase this Solution

Free BrainMass Quizzes
Situational Leadership

This quiz will help you better understand Situational Leadership and its theories.

Organizational Behavior (OB)

The organizational behavior (OB) quiz will help you better understand organizational behavior through the lens of managers including workforce diversity.

Understanding Management

This quiz will help you understand the dimensions of employee diversity as well as how to manage a culturally diverse workforce.

Learning Lean

This quiz will help you understand the basic concepts of Lean.

Production and cost theory

Understanding production and cost phenomena will permit firms to make wise decisions concerning output volume.