Reference no: EM132837378

Green Friends Ltd is a garden design and landscaping business that started operations on 1 September 2020. The following information has been provided by the firm.

• In September, cash sales were $15,000 and credit sales $35,000. Total expected sales in the following three months are: $70,000 in October; $78,000 in November; and $82,000 in December. The company expects 30% of the sales of each month to be cash sales and the remainder credit sales. Credit sales are expected to be collected 50% in the month of the sale, 30% in the next month, and 20% in the following month.
• All purchases of inventory are on credit. Purchases of inventory in September were $40,000. The company estimates purchases in the following three months to be: $32,000 in October, $38,000 in November and $42,000 in December. Purchases are paid 50% in the month of purchase, and 50% in the following month.
• Wages expense is estimated to be $18,000 in October, $20,000 in November and $22,000 in December, paid in cash.
• Other operating expenses are budgeted to be $24,000 in October, $25,000 in November and $28,000 in December, paid in cash.
• Depreciation expenses of $900 per month are expected.
• The cost of sales is estimated as 40% of sales revenue each month.
• On 1 September, equipment costing $12,000 was purchased. The equipment will be paid for in two equal instalments in October and November.
• Estimated cash received to be from the sale of a block of land in November is $56,000 (book value)
• The cash balance at 1st October 2020 was $3,500

Required:

Problem 1. Budgeted Income Statement for the period October - December 2020.

Problem 2. schedule of estimated receipts from debtors (accounts receivable) for the months of October, November and December 2020.

Problem 3. What is the amount of accounts receivable at 31st December 2020?

Problem 4. a cash budget for October, November and December 2020

Problem 5. What is the amount of accounts payable at 31st December 2020?

Problem 6. How can you improve the cash budget?