Use the information provided below to prepare the following for November and December 2021: 4.1 Debtors Collection Schedule 4.2 Cash Budget INFORMATION The following budgeted information was provided by Sentinel Enterprises: 1. The expected bank balance on 31 October 2021 is R20 000 (favourable). 2. Credit sales are forecast as follows: October 2021 November 2021 December 2021 R280 000 R240 000 R320 000

Quickbooks Online Accounting
3rd Edition
ISBN:9780357391693
Author:Owen
Publisher:Owen
Chapter8: Budgets And Bank Reconciliations
Section: Chapter Questions
Problem 3.3C
icon
Related questions
icon
Concept explainers
Question
Use the information provided below to prepare the following for November and December 2021:
4.1
Debtors Collection Schedule
4.2
Cash Budget
INFORMATION
The following budgeted information was provided by Sentinel Enterprises:
1.
The expected bank balance on 31 October 2021 is R20 000 (favourable).
2.
Credit sales are forecast as follows:
October 2021
November 2021
December 2021
R280 000
R240 000
R320 000
Transcribed Image Text:Use the information provided below to prepare the following for November and December 2021: 4.1 Debtors Collection Schedule 4.2 Cash Budget INFORMATION The following budgeted information was provided by Sentinel Enterprises: 1. The expected bank balance on 31 October 2021 is R20 000 (favourable). 2. Credit sales are forecast as follows: October 2021 November 2021 December 2021 R280 000 R240 000 R320 000
3.
Credit sales are normally collected as follows:
30% in the month in which the transaction takes place and these debtors are entitled to a 5% discount.
70% in the following month.
4.
Cash sales usually make up 60% of the total sales. The balance of the sales is on credit.
5.
Purchases of inventory for resale (excluding discounts) are as follows:
October 2021
November 2021
December 2021
Credit purchases
R200 000
R400 000
R260 000
Cash purchases
R150 000
R200 000
R140 000
6.
Creditors are paid in the month after the purchase. Thirty percent (30%) of the cash purchases is from
suppliers who grant a 10% cash discount.
7.
The salaries for December 2021 are expected to amount to R167 200, after a 10% increase takes effect
from 01 December 2021.
8.
Interest at 15% per annum is payable on the loan at the end of each month. The loan balance on 01
November 2021 is expected to be R240 000 and capital repayments of R10 000 per month are also
payable at the end of each month.
9.
Part of the building is sublet to a tenant. The lease agreement for the year ended 30 November 2021
reflected the rental at R96 000 per annum. The rental will increase by 10% on 01 December 2021. Rent is
payable monthly.
10.
Other cash operating expenses are budgeted at R40 000 for October 2021. These expenses are expected
to increase by 5% each month.
Transcribed Image Text:3. Credit sales are normally collected as follows: 30% in the month in which the transaction takes place and these debtors are entitled to a 5% discount. 70% in the following month. 4. Cash sales usually make up 60% of the total sales. The balance of the sales is on credit. 5. Purchases of inventory for resale (excluding discounts) are as follows: October 2021 November 2021 December 2021 Credit purchases R200 000 R400 000 R260 000 Cash purchases R150 000 R200 000 R140 000 6. Creditors are paid in the month after the purchase. Thirty percent (30%) of the cash purchases is from suppliers who grant a 10% cash discount. 7. The salaries for December 2021 are expected to amount to R167 200, after a 10% increase takes effect from 01 December 2021. 8. Interest at 15% per annum is payable on the loan at the end of each month. The loan balance on 01 November 2021 is expected to be R240 000 and capital repayments of R10 000 per month are also payable at the end of each month. 9. Part of the building is sublet to a tenant. The lease agreement for the year ended 30 November 2021 reflected the rental at R96 000 per annum. The rental will increase by 10% on 01 December 2021. Rent is payable monthly. 10. Other cash operating expenses are budgeted at R40 000 for October 2021. These expenses are expected to increase by 5% each month.
Expert Solution
steps

Step by step

Solved in 5 steps with 3 images

Blurred answer
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Quickbooks Online Accounting
Quickbooks Online Accounting
Accounting
ISBN:
9780357391693
Author:
Owen
Publisher:
Cengage
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning