Question

In: Accounting

Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked...

Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8]

You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the company’s operations:

  1. The cash balance on December 1 is $45,400.

  2. Actual sales for October and November and expected sales for December are as follows:

October November December
Cash sales $ 67,800 $ 70,400 $ 93,000
Sales on account $ 465,000 $ 562,000 $ 614,000

Sales on account are collected over a three-month period as follows: 20% collected in the month of sale, 60% collected in the month following sale, and 18% collected in the second month following sale. The remaining 2% is uncollectible.

  1. Purchases of inventory will total $356,000 for December. Thirty percent of a month’s inventory purchases are paid during the month of purchase. The accounts payable remaining from November’s inventory purchases total $164,000, all of which will be paid in December.

  2. Selling and administrative expenses are budgeted at $431,000 for December. Of this amount, $54,200 is for depreciation.

  3. A new web server for the Marketing Department costing $120,500 will be purchased for cash during December, and dividends totaling $13,500 will be paid during the month.

  4. The company maintains a minimum cash balance of $20,000. An open line of credit is available from the company’s bank to increase its cash balance as needed.

Required:

1. Calculate the expected cash collections for December.

2. Calculate the expected cash disbursements for merchandise purchases for December.

3. Prepare a cash budget for December. Indicate in the financing section any borrowing that will be needed during the month. Assume that any interest will not be paid until the following month.

Solutions

Expert Solution

Solution 1:
Computation of expected cash collection for december - Ashton company
Particulars Amount
Cash Sales $93,000.00
Collection of credit sales from October ($465,000*18%) $83,700.00
Collection of credit sales from November ($562,000*60%) $337,200.00
Collection of credit sales from December ($614,000*20%) $122,800.00
Total Expected Cash Collection $636,700.00
Solution 2:
Computation of expected cash disbursement for merchandise purchase in december - Ashton company
Particulars Amount
Payment to suppliers:
November purchases $164,000.00
December Purchases ($356,000*30%) $106,800.00
Total Cash payments $270,800.00
Solution 3:
Cash Budget for December - Ashton company
Particulars Amount
Beginning cash balance $45,400.00
Add: Cash collection from customers $636,700.00
Total cash available $682,100.00
Less: Cash disbursements:
Payments to supplier for inventory $270,800.00
Selling and administrative expenses $376,800.00
New web server $120,500.00
Dividend payments $13,500.00
Total cash disbursements $781,600.00
Excess (Deficiency) of cash available over disbursements -$99,500.00
Financing:
Borrowings $119,500.00
Repayments $0.00
Interest $0.00
Total financing $119,500.00
Ending Cash balance $20,000.00

Related Solutions

Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked...
Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the company’s operations: The cash balance on December 1 is $45,400. Actual sales for October and November and expected sales for December are as follows: October November December Cash sales $ 67,800 $ 70,400 $ 93,000 Sales on account $ 465,000 $ 562,000 $...
Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked...
Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the company’s operations: The cash balance on December 1 is $41,200. Actual sales for October and November and expected sales for December are as follows: October November December Cash sales $ 75,400 $ 82,400 $ 97,200 Sales on account $ 490,000 $ 544,000 $...
Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked...
Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the company’s operations: The cash balance on December 1 is $57,600. Actual sales for October and November and expected sales for December are as follows: October November December Cash sales $ 65,600 $ 74,800 $ 83,200 Sales on account $ 480,000 $ 602,000 $...
Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked...
Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the company’s operations: The cash balance on December 1 is $44,400. Actual sales for October and November and expected sales for December are as follows: October November December Cash sales $ 72,600 $ 86,600 $ 89,000 Sales on account $ 425,000 $ 601,000 $...
Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked...
Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the company’s operations: The cash balance on December 1 is $56,600. Actual sales for October and November and expected sales for December are as follows: October November December Cash sales $ 71,200 $ 73,400 $ 86,200 Sales on account $ 440,000 $ 576,000 $...
Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked...
Problem 8-21 Schedules of Expected Cash Collections and Disbursements [LO8-2, LO8-4, LO8-8] You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the company’s operations: The cash balance on December 1 is $43,200. Actual sales for October and November and expected sales for December are as follows: October November December Cash sales $ 76,200 $ 70,800 $ 84,400 Sales on account $ 520,000 $ 527,000 $...
Schedules of Expected Cash Collections and Disbursements; Income Statement; Balance Sheet [LO8-2, LO8-4, LO8-9, LO8-10] [The...
Schedules of Expected Cash Collections and Disbursements; Income Statement; Balance Sheet [LO8-2, LO8-4, LO8-9, LO8-10] [The following information applies to the questions displayed below.] Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The company’s balance sheet as of June 30th is shown below: Beech Corporation Balance Sheet June 30 Assets Cash $ 95,000 Accounts receivable 142,000 Inventory 54,000 Plant and equipment, net of depreciation 225,000 Total assets $...
Schedules of Expected Cash Collections and Disbursements; Income Statement; Balance Sheet [LO8-2, LO8-4, LO8-9, LO8-10] [The...
Schedules of Expected Cash Collections and Disbursements; Income Statement; Balance Sheet [LO8-2, LO8-4, LO8-9, LO8-10] [The following information applies to the questions displayed below.] Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The company’s balance sheet as of June 30th is shown below: Beech Corporation Balance Sheet June 30 Assets Cash $ 94,000 Accounts receivable 145,000 Inventory 59,400 Plant and equipment, net of depreciation 222,000 Total assets $...
Schedules of Expected Cash Collections and Disbursements; Income Statement; Balance Sheet [LO8-2, LO8-4, LO8-9, LO8-10] [The...
Schedules of Expected Cash Collections and Disbursements; Income Statement; Balance Sheet [LO8-2, LO8-4, LO8-9, LO8-10] [The following information applies to the questions displayed below.] Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The company’s balance sheet as of June 30th is shown below: Beech Corporation Balance Sheet June 30 Assets Cash $ 73,000 Accounts receivable 125,000 Inventory 56,000 Plant and equipment, net of depreciation 221,000 Total assets $...
Required information Schedules of Expected Cash Collections and Disbursements; Income Statement; Balance Sheet [LO8-2, LO8-4, LO8-9,...
Required information Schedules of Expected Cash Collections and Disbursements; Income Statement; Balance Sheet [LO8-2, LO8-4, LO8-9, LO8-10] [The following information applies to the questions displayed below.] Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The company’s balance sheet as of June 30th is shown below: Beech Corporation Balance Sheet June 30 Assets Cash $ 90,000 Accounts receivable 136,000 Inventory 62,000 Plant and equipment, net of depreciation 210,000 Total...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT