In: Accounting
Kellybrook Gallery is preparing its budgets for the quarter ending 31March. The following data is provided.
Actual Sales: Forecast Sales:
November |
December |
$75,800 |
$102,500 |
January |
February |
March |
$85,000 |
$60,000 |
$65,000 |
40% of all sales are on credit. Estimated collections are:
Budgeted cash expenses in January are as follows:
Advertising |
$500 |
Salaries/Wages |
$8,000 |
Rent |
$3,740 |
Interest on Mortgage |
$475 |
General Expenses |
$2,400 |
Salaries and wages will increase by 8% as of 1 February. Other cash expenses will remain the same for February and March.
Drawings by the owner amount to $7,000 per month.
The net GST Payable for the December quarter is $4,800. This amount is to be paid by the end of January.
Then Bank account balance at 1 January is $7,400.
Required: Prepare a cash budget for the months of January, February and March.