Question

In: Finance

Ellis Electronics Company’s actual sales and purchases for April and May are shown here, along with...

Ellis Electronics Company’s actual sales and purchases for April and May are shown here, along with forecasted sales and purchases for June through September.

Sales Purchases
April (actual) $ 320,000 $ 130,000
May (actual) 300,000 120,000
June (forecast) 275,000 120,000
July (forecast) 275,000 180,000
August (forecast) 290,000 200,000
September(forecast) 330,000 170,000

The company makes 10 percent of its sales for cash and 90 percent on credit. Of the credit sales, 20 percent are collected in the month after the sale and 80 percent are collected two months after. Ellis pays for 40 percent of its purchases in the month after purchase and 60 percent two months after.

Labour expense equals 10 percent of the current month’s sales. Overhead expense equals $12,000 per month. Interest payments of $30,000 are due in June and September. A cash dividend of $50,000 is scheduled to be paid in June. Tax payments of $25,000 are due in June and September. There is a scheduled capital outlay of $300,000 in September.

Ellis Electronics’ ending cash balance in May is $20,000. The minimum desired cash balance is $15,000.

a. Prepare a schedule of monthly cash receipts for June through September.

Ellis Electronics
Cash Receipts Schedule

April May June July August September
Sales $ $ $ $ $ $
Credit sales
Cash sales
Collections in month after sale
Collections second month after sale
Total cash receipts $ $ $ $

b. Prepare the monthly cash payments for June through September.

Ellis Electronics
Cash Payments Schedule

April May June July August September
Purchases $ $ $ $ $ $
Payments in the month after purchase
Payments second month after purchase
Labour expense
Overhead
Interest payments
Cash dividend
Taxes
Capital outlay
Total cash payments $ $ $ $


c. Prepare a complete monthly cash budget with borrowing and repayments for June through September. The maximum desired cash balance is $50,000. Excess cash (above $50,000) is used to buy marketable securities. Marketable securities are sold before borrowing funds in case of a cash shortfall (less than $15,000). (Omit $ sign in your response. Do not leave any empty spaces; input a 0 wherever it is required. Negative answers and amounts to be deducted should be indicated by a minus sign.)

Solutions

Expert Solution

The reply is in three tables. Table (a) is giving monthly schedule of Cash receipts from June to September;

Table (b) Giving monthly schedule of Payments from June to September

Table(c) giving monthly cash budget from June to September


Related Solutions

Sunland Company’s record of transactions for the month of April was as follows. Purchases Sales April...
Sunland Company’s record of transactions for the month of April was as follows. Purchases Sales April 1 (balance on hand) 1,020 @ $6.00 April 3 850 @ $10.00 4 2,550 @ 6.08 9 2,380 @ 10.00 8 1,360 @ 6.40 11 1,020 @ 11.00 13 2,040 @ 6.50 23 2,040 @ 11.00 21 1,190 @ 6.60 27 1,530 @ 12.00 29 850 @ 6.79 7,820 9,010 (a1) Your answer is correct. Assuming that periodic inventory records are kept in units...
Novak Company’s record of transactions for the month of April was as follows. Purchases Sales April...
Novak Company’s record of transactions for the month of April was as follows. Purchases Sales April 1 (balance on hand) 1,740 @ $6.00 April 3 1,450 @ $10.00 4 4,350 @ 6.08 9 4,060 @ 10.00 8 2,320 @ 6.40 11 1,740 @ 11.00 13 3,480 @ 6.50 23 3,480 @ 11.00 21 2,030 @ 6.60 27 2,610 @ 12.00 29 1,450 @ 6.79 13,340 15,370 Assuming that perpetual inventory records are kept in dollars, determine the inventory using (1)...
Bramble Company’s record of transactions for the month of April was as follows. Purchases Sales April...
Bramble Company’s record of transactions for the month of April was as follows. Purchases Sales April 1 (balance on hand) 1,080 @ $6.00 April 3 900 @ $10.00 4 2,700 @ 6.08 9 2,520 @ 10.00 8 1,440 @ 6.40 11 1,080 @ 11.00 13 2,160 @ 6.50 23 2,160 @ 11.00 21 1,260 @ 6.60 27 1,620 @ 12.00 29 900 @ 6.79 8,280 9,540 Calculate average-cost per unit. (Round answer to 2 decimal places) Assuming that periodic inventory...
Kingbird Company’s record of transactions for the month of April was as follows. Purchases Sales April...
Kingbird Company’s record of transactions for the month of April was as follows. Purchases Sales April 1 (balance on hand) 1,500 @ $6.00 April 3 1,250 @ $10.00 4 3,750 @ 6.08 9 3,500 @ 10.00 8 2,000 @ 6.40 11 1,500 @ 11.00 13 3,000 @ 6.50 23 3,000 @ 11.00 21 1,750 @ 6.60 27 2,250 @ 12.00 29 1,250 @ 6.79 11,500 13,250 A. Assuming that periodic inventory records are kept in units only, calculate the average-cost...
Sunland Company’s record of transactions for the month of April was as follows. Purchases Sales April...
Sunland Company’s record of transactions for the month of April was as follows. Purchases Sales April 1 (balance on hand) 1,020 @ $6.00 April 3 850 @ $10.00 4 2,550 @ 6.08 9 2,380 @ 10.00 8 1,360 @ 6.40 11 1,020 @ 11.00 13 2,040 @ 6.50 23 2,040 @ 11.00 21 1,190 @ 6.60 27 1,530 @ 12.00 29 850 @ 6.79 7,820 9,010 Compute cost of goods sold assuming periodic inventory procedures and inventory priced at FIFO....
Novak Company’s record of transactions for the month of April was as follows. Purchases Sales April...
Novak Company’s record of transactions for the month of April was as follows. Purchases Sales April 1 (balance on hand) 1,740 @ $6.00 April 3 1,450 @ $10.00 4 4,350 @ 6.08 9 4,060 @ 10.00 8 2,320 @ 6.40 11 1,740 @ 11.00 13 3,480 @ 6.50 23 3,480 @ 11.00 21 2,030 @ 6.60 27 2,610 @ 12.00 29 1,450 @ 6.79 13,340 15,370 Assuming that periodic inventory records are kept in units only, calculate the average-cost per...
Metlock Company’s record of transactions for the month of April was as follows. Purchases Sales April...
Metlock Company’s record of transactions for the month of April was as follows. Purchases Sales April 1 (balance on hand) 840 @ $6.00 April 3 700 @ $10.00 4 2,100 @ 6.08 9 1,960 @ 10.00 8 1,120 @ 6.40 11 840 @ 11.00 13 1,680 @ 6.50 23 1,680 @ 11.00 21 980 @ 6.60 27 1,260 @ 12.00 29 700 @ 6.79 6,440 7,420 Assuming that periodic inventory records are kept in units only, calculate the average-cost per...
Teal Company’s record of transactions for the month of April was as follows. Purchases Sales April...
Teal Company’s record of transactions for the month of April was as follows. Purchases Sales April 1 (balance on hand) 714 @ $6.00 April 3 595 @ $11.00 4 1,785 @ 6.09 9 1,666 @ 11.00 8 952 @ 6.41 11 714 @ 12.00 13 1,428 @ 6.61 23 1,428 @ 12.00 21 833 @ 6.81 27 1,071 @ 13.00 29 595 @ 7.01 5,474 6,307 a) Assuming that periodic inventory records are kept in units only, calculate the average-cost...
Novak Company’s record of transactions for the month of April was as follows. Purchases Sales April...
Novak Company’s record of transactions for the month of April was as follows. Purchases Sales April 1 (balance on hand) 1,740 @ $6.00 April 3 1,450 @ $10.00 4 4,350 @ 6.08 9 4,060 @ 10.00 8 2,320 @ 6.40 11 1,740 @ 11.00 13 3,480 @ 6.50 23 3,480 @ 11.00 21 2,030 @ 6.60 27 2,610 @ 12.00 29 1,450 @ 6.79 13,340 15,370 Assuming that periodic inventory records are kept in units only, calculate the average-cost per...
Joshua Studios expects the following sales in March, April and May: Sales $ Purchases $ March...
Joshua Studios expects the following sales in March, April and May: Sales $ Purchases $ March 240,000 180,000 April 250,000 210,000 May 300,000 225,000 The controller has determined that the company collects sales in the following pattern: 30% in the month of sale, 50% in the first month after sale, 10% in the second month after sale, and 10% uncollectable. Based on the agreed terms of trade with suppliers, 40% of purchases are expected to be paid in the month...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT