PA MO 3 :x f 8 A 1 Part 2 2 Horses Company projected the following...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
PA MO 3 :x f 8 A 1 Part 2 2 Horses Company projected the following January 31 balance sheet 3 Assets 4 5 Cash 6 Accounts receivable(net of uncollectible") 10. 11 "Allowance for uncollectibles 12 Accumulated Depreciation 7 Merchandise Inventory & Plant assets (net of accumulated deprecation") 9 Total Assets 13 14 Additional information: 15 Expected sales for February 16 Expected sales for March 17 All Sales are made on account. 18 The monthly collection pattern: 19 Penda C 27 Monthly Selling and administrative expenses are 28 Seling and Administrative expenses that use cash are paid monthly Print FERRE Pwll Budget PW12 D $ % 9 $2,880 $120,000 $240,000 $260,000 18 $20,000 69,120 104,800 72,000 $265,920 20 21 Therefore, the January accounts receivable and allowance for uncollectibles reflect only accounts for January 22 Cost of Goods Sold is 64% of sales 23 Purchases each month are made to meet 60% of the current months sales 24 40% of the next months project sales 25 All purchases are paid in full in the month following purchase. 26 Dividends of Cont C Formatting S F Accounts Payable 51% Collected in month of sale 47% Collected in month after sale 2% Uncollectible G $8,000 Declared and paid February $40,000 of which H Common Stock Retained earnings Total Liabilities and Stockholders' Equity $4,000 is depreciation 1 J Sat Fr 46,000 79,520 PH& www Des $140,400 125,520 $265,920 15 Expected sales for February 16 Expected sales for March 17 All Sales are made on account. 18 The monthly collection pattern: 19 20 21 Therefore, the January accounts receivable and allowance for uncollectibles reflect only accounts for January. 22 Cost of Goods Sold is 23 Purchases each month are made to meet 24 25 All purchases are paid in full in the month following purchase. 26 Dividends of 27 Monthly Selling and administrative expenses are 28 Selling and Administrative expenses that use cash are paid monthly 29 30 Required: Use cell referencing of information above to calculate the following and make sure you label calculations, so lo 31 1. What were January budgeted sales? Part $260,000 32 2. What will be the budgeted cash collection for February? 33 3. What will the Merchandise Inventory balance for February 28? 34 4. What will be the budgeted net income for February? 35 5. What will the budgeted balance in retained earning account at February 28? 36 6. What will be the cash available at February 28? 37 38 Solution: 20 1 What ware January hudinated ealee? Projects BudgetPart Part2 > Ready Accessibility: Investigate + 51% Collected in month of sale 47% Collected in month after sale 2% Uncollectible 64% of sales 60% of the current months sales 40% of the next months project sales $8,000 Declared and paid February $40,000 of which $4,000 is depreciation PA MO 3 :x f 8 A 1 Part 2 2 Horses Company projected the following January 31 balance sheet 3 Assets 4 5 Cash 6 Accounts receivable(net of uncollectible") 10. 11 "Allowance for uncollectibles 12 Accumulated Depreciation 7 Merchandise Inventory & Plant assets (net of accumulated deprecation") 9 Total Assets 13 14 Additional information: 15 Expected sales for February 16 Expected sales for March 17 All Sales are made on account. 18 The monthly collection pattern: 19 Penda C 27 Monthly Selling and administrative expenses are 28 Seling and Administrative expenses that use cash are paid monthly Print FERRE Pwll Budget PW12 D $ % 9 $2,880 $120,000 $240,000 $260,000 18 $20,000 69,120 104,800 72,000 $265,920 20 21 Therefore, the January accounts receivable and allowance for uncollectibles reflect only accounts for January 22 Cost of Goods Sold is 64% of sales 23 Purchases each month are made to meet 60% of the current months sales 24 40% of the next months project sales 25 All purchases are paid in full in the month following purchase. 26 Dividends of Cont C Formatting S F Accounts Payable 51% Collected in month of sale 47% Collected in month after sale 2% Uncollectible G $8,000 Declared and paid February $40,000 of which H Common Stock Retained earnings Total Liabilities and Stockholders' Equity $4,000 is depreciation 1 J Sat Fr 46,000 79,520 PH& www Des $140,400 125,520 $265,920 15 Expected sales for February 16 Expected sales for March 17 All Sales are made on account. 18 The monthly collection pattern: 19 20 21 Therefore, the January accounts receivable and allowance for uncollectibles reflect only accounts for January. 22 Cost of Goods Sold is 23 Purchases each month are made to meet 24 25 All purchases are paid in full in the month following purchase. 26 Dividends of 27 Monthly Selling and administrative expenses are 28 Selling and Administrative expenses that use cash are paid monthly 29 30 Required: Use cell referencing of information above to calculate the following and make sure you label calculations, so lo 31 1. What were January budgeted sales? Part $260,000 32 2. What will be the budgeted cash collection for February? 33 3. What will the Merchandise Inventory balance for February 28? 34 4. What will be the budgeted net income for February? 35 5. What will the budgeted balance in retained earning account at February 28? 36 6. What will be the cash available at February 28? 37 38 Solution: 20 1 What ware January hudinated ealee? Projects BudgetPart Part2 > Ready Accessibility: Investigate + 51% Collected in month of sale 47% Collected in month after sale 2% Uncollectible 64% of sales 60% of the current months sales 40% of the next months project sales $8,000 Declared and paid February $40,000 of which $4,000 is depreciation
Expert Answer:
Answer rating: 100% (QA)
1 To calculate the January budgeted sales we can refer to cell D2 which shows the total liabilities and stockholders equity The value in this cell rep... View the full answer
Related Book For
A Survey of Mathematics with Applications
ISBN: 978-0134112107
10th edition
Authors: Allen R. Angel, Christine D. Abbott, Dennis Runde
Posted Date:
Students also viewed these accounting questions
-
Marine scientists who study dolphin communication have discovered that bottlenose dolphins exhibit an individualized whistle contour known as their signature whistle. A study was conducted to...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Brookes Books is a retail book store. The company is owned by Brooke Riley, the only shareholder (to be). Brooke has asked you to keep the records for the store and to prepare its financial...
-
BA%20508%202022%20Sprg%20Group%20Proj%202%20instructions.pdf ^ Total variable OH incurred during the year was $83,420 and total fixed OH incurred was $140,540. OH gets applied to products using...
-
Rabun Company adheres to a policy of depositing all cash receipts in a bank account and making all payments by check. The cash account as of January 31 has a credit balance of $2,500, and there is no...
-
Kate acquires a principal residence in 2017 for $200,000 secured by a $180,000 mortgage. In 2022, Kate misses work for three months. Her employer stops paying her after ten days. In 2022 when the...
-
Consider a binomial model with three dates as introduced at the end of Sect. 6.3 (with \(t \in\{0,1,2\}\) ) and a contingent claim with payoff \(f\left(s_{2} ight)\), where \(s_{2}\) denotes the...
-
Abridged balance sheets and income statements along with relevant note disclosures from Revlon Inc.'s 2011 annual report are presented below. Required: a. Compute the following key financial ratios...
-
Less: Cost of goods sold Gross margin Less: SG&A expenses Operating profit margin EXHIBIT 1 Financial Data for Tiffany and TJX (in thousands) Net sales TIFFANY & CO. Income Statement TJX (YEAR...
-
Prepare a corpo The first step was for the two owners to form an LLC. The new company initially authorized 500,000 shares at a $1.00 par value per share. 1) In recognition of their development of the...
-
Answer these questions by a mock interviewer in detail. Scenario: You are a student who is applying for an internship as a Junior Digital Marketing Coordinator at a mid-size Advertising firm. You are...
-
Crain Company has a manufacturing subsidiary in Singapore that produces high-end exercise equipment for U.S. consumers. The manufacturing subsidiary has total manufacturing costs of $1,460,000, plus...
-
Creative Computing sells a tablet computer called the Protab. The $740 sales price of a Protab Package includes the following: One Protab computer. A six-month limited warranty. This warranty...
-
Prepared from a situation suggested by Professor John W. Hardy.) Lone Star Meat Packers is a major processor of beef and other meat products. The company has a large amount of T-bone steak on hand,...
-
Ziegler Inc. has decided to use the high-low method to estimate the total cost and the fixed and variable cost components of the total cost. The data for various levels of production are as follows:...
-
Yale Company manufactures hair brushes that sell at wholesale for $3 per unit. The company had no beginning inventory in the prior year. These data summarize the current and prior year operations:...
-
On December 1, 2022, ABC Co. received $4,000 from a customer in advance for snow ploughing services that ABC is going to provide over a 4-month period, from December 1, 2022 to March 31, 2023. What...
-
Which of the followingcarbocations is the least stable? CH3CH2 . CH3CHCH3 CH3 I . CH3C0 T CH3 IV. V. CH3 CH3CCH2 CH3
-
If the quadrilateral is a parallelogram, then the opposite sides are parallel. Write the contrapositive of the statement. Use the contrapositive to determine whether the conditional statement is true...
-
Determine the volume of the block shown in Fig. 6.2, excluding the hole. The formula for the volume of a rectangular solid is V = lwh. The formula for the volume of a cylinder is V = Ïr 2 h....
-
Mowing the lawn, trimming the bushes, and removing dead limbs from trees. Determine whether the activity can be used to illustrate the associative property. For the property to hold, doing the first...
-
Two samples of ideal gas, sample 1 and sample 2, have the same thermal energy. Sample l has twice as many atoms as sample 2. What can we say about the temperatures of the two samples? A. T>T B. T = T...
-
Christina throws a javelin into the air. As she propels it forward from rest, she does 270 J of work on it. At its highest point, its gravitational potential energy has increased by 70 J. What is the...
-
A runner is moving at a constant speed on level ground. Chemical energy in the runner's body is being transformed into other forms of energy. Most of the chemical energy is transformed into A....
Study smarter with the SolutionInn App