Answer:
PTO Co.
Cash Budget for the month of September
Beginning cash balance, September 1, $43,000
Budgeted cash receipts from sales 256,000
Total cash available $299,000
Cash Disbursements:
Payment to suppliers $98,850
Payment to workers 33,000
Other expenses 55,000
Income tax 10,100
Bank loan interest 1,800 $198,750
Ending cash balance, Sept. 30 $100,250
Explanation:
a) Data and Calculations:
Beginning cash balance, September 1, $43,000
Budgeted cash receipts from sales in September, $256,000
Raw materials are purchased on account
Purchase amounts are August (actual), $80,000, and September (budgeted), $109,000
Payments for direct materials are made as follows:
65% in the month of purchase and
35% in the month following purchase.
Budgeted cash payments for direct labor in September, $33,000.
Budgeted depreciation expense for September, $3,900.
Other cash expenses budgeted for September, $55,000.
Accrued income taxes payable in September, $10,100.
Bank loan interest payable in September, $1,800
August September
Credit purchases $80,000 $109,000
Payments for purchases:
65% purchase month 70,850
35% ffg month 28,000
Total cash payment for purchases $98,850
