(Solved): Sales for Blue Bill Corporation are projected as follows for the months of June through November:

Cash Budget


Sales for Blue Bill Corporation are projected as follows for the months of June through November:


June     $200,000

July      200,000

August 200,000

September       300,000

October           500,000

November       200,000


Credit sales account for 70% of the monthy sales and are collected one month after the sale.

Other receipts for October are $50,000.

Variable disbursements are 60% of sales each month.

Fixed disbursements are $10,000 each month.

$80,000 should be included in August for taxes.

The company is obligated to make a $400,000 debt repayment in November.

Beginning cash in June is $50,000.

Desired ending cash each month is $10,000.

Complete the monthly cash budget for Blue Bill Corporation for June through November.
Blue Bill Corporation
Cash Budget(PRO-FORMA)
June July August September October November
Cash sales
Other Receipts
Total cash receipts
Variable disbursements
Fixed disbursements
Other disbursements
Total cash disbursements
Net change during the month
Beginning cash
Ending cash
Required cash
Excess cash to invest
Cash borrowed

Expert Answer

Blue Bill Corporation
Cash Budget(PRO-FORMA)
June July August September October November
Sales (Credit) 200000 140000 140000 140000 210000 350000
Cash sales (30% of total sales) 60000 60000 60000 90000 150000 60000
Collections from Credit Sales 140000 98000 98000 98000 147000
Other Receipts 50000
Total cash receipts 60000 200000 158000 188000 298000 207000
Variable disbursements (60% of total sales) 120000 84000 84000 84000 126000 210000
Fixed disbursements 10000 10000 10000 10000 10000 10000
Other disbursements 80000 400000
Total cash disbursements 130000 94000 174000 94000 136000 620000
Net change during the month -70000 106000 -16000 94000 162000 -413000
Beginning cash 50000 10000 116000 100000 194000 356000
Ending cash 10000 116000 100000 194000 356000 10000
Required cash 10000 10000 10000 10000 10000 10000
Excess cash to invest 106000 90000 184000 346000
Cash borrowed $30,000 67000
Order NOW for a 10% Discount
Pages (550 words)
Approximate price: -

Why Us?

Top Quality and Well-Researched Papers

All ourbpapers are written from scratch. In fact, Clients who ask for paraphrasing services are highly discouraged. We have writers ready to craft any paper from scratch and deliver quality ahead of time.

Professional and Experienced Academic Writers

Our writers keeps you posted on your papers progress - providing you with paper outline/draft. You are also at liberty to communicate directly with your writer.

Free Unlimited Revisions

If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.

Prompt Delivery and 100% Money-Back-Guarantee

All papers are always delivered on time, in many cases quite ahead of time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.

Original & Confidential

We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.

24/7 Customer Support

Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.

Try it now!

Calculate the price of your order

Total price:

How it works?

Follow these simple steps to get your paper done

Place your order

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

Our Services

No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.


Essay Writing Service

No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.


Admission Essays & Business Writing Help

An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.


Editing Support

Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.


Revision Support

If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.

× Contact Live Agents