Reference no: EM132848910
Question - 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: $60,000 in October; $80,000 in November; and $95,000 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 60% in the month of the sale, 20% in the next month, and 20% in the following month.
All purchases of inventory are on credit. Purchases of inventory in September were $30,000. The company estimates purchases in the following three months to be: $26,000 in October, $30,000 in November and $32,000 in December. Purchases are paid 60% in the month of purchase, and 40% in the following month.
Wages expense is estimated to be $20,000 in October, $22,000 in November and $22,000 in December, paid in cash.
Other operating expenses are budgeted to be $24,000 in October, $26,000 in November and $30,000 in December, paid in cash.
Depreciation expenses of $1,200 are expected in October and $1,500 in November and December.
The cost of sales is estimated as 40% of sales revenue each month.
At the beginning of October, a truck was purchased for $30,000 and paid cash.
On 1st December an advance payment of $25,000 will be paid to start a building construction.
Cash proceeds for a loan to be received on October: $40,000
The cash balance at 1st October 2020 was $5,500
Required -
1. Create a schedule of estimated receipts from debtors (accounts receivable) for the months of October, November and December 2020.
2. What is the amount of accounts receivable at 31st December 2020?
3. Create a cash budget for October, November and December 2020
4. What is the amount of accounts payable at 31st December 2020?
5. How can you improve the cash budget?
|
What were the real foundations of the trouble in virginia
: According to Bacon, what were the real foundations of the trouble in Virginia? How did he propose "to unriddle the misterious wiles of a powerfull Cabal"?
|
|
How does also relate to a school setting
: How does this also relate to a school setting, with the students involved in the sit-in? Sit-in movement, nonviolent movement of the U.S. civil rights era.
|
|
What is the advantage or disadvantage of this decision
: As a result of the discount policy, the collection period will be reduced to 1.5 months. What is the advantage or disadvantage of this decision
|
|
What role did racial prejudice play in the social history
: From 1877-1900, what role did racial and/or ethnic prejudice play in the social history of the nation. Discuss the South, West, and North/East.
|
|
What is the amount of accounts receivable at December
: On 1st December an advance payment of $25,000 will be paid to start a building construction. What is the amount of accounts receivable at 31st December 2020
|
|
Evaluate the impact of the expansion of capitalism
: Evaluate the impact of the expansion of capitalism, wage labor, and manufacturing into the "New South" and "Old West" from 1877-1900.
|
|
What will be the value of this investment
: If a Nurse deposits $24,000 today in a mutual fund that is expected to grow at an annual rate of 8 percent, what will be the value of this investment
|
|
Explain the significance of the declaration of independence
: Analyze the cause and effect of two acts passed by the British Parliament on British North America. Which of your two selections do you consider.
|
|
What entry will Grimwood Brick Corporation make to pay off
: What entry will Grimwood Brick Corporation make to pay off the note and interest at maturity assuming that interest has been accrued to September 30
|