Question

ou 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:

a.	The cash balance on December 1 is $51,200.
b.	Actual sales for October and November and expected sales for December are as follows:

	October		November		December
Cash sales	$	74,200	$	79,600	$	83,600
Sales on account		455,000		550,000		673,000

   

	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.
c.	Purchases of inventory will total $346,000 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 $177,000, all of which will be paid in December.
d.	Selling and administrative expenses are budgeted at $473,000 for December. Of this amount, $75,000 is for depreciation.
e.	A new web server for the Marketing Department costing $72,000 will be purchased for cash during December, and dividends totaling $17,500 will be paid during the month.
f.	The company maintains a minimum cash balance of $20,000. An open line of credit is available from the company’s bank to bolster the cash position as needed.

Required:
1.	Prepare a schedule of expected cash collections for December.

  

  

2.	Prepare a schedule of 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.

  

Answer 1

Solution 1:

Ashton company
Schedule of Expected Cash Collection
Particulars	Amount
December Cash Sales	$83,600.00
Collection on Account:
October Sales ($455000*18%)	$81,900.00
November Sales ($550000*60%	$330,000.00
December sales ($673000*20%)	$134,600.00
Total Cash Collections	$630,100.00

Solution 2:

Ashton company
Schedule of Expected Cash disbursements
Particulars	Amount
Payment to Suppliers:
November Purchases ($346000*30%)	$103,800.00
December Purchases	$177,000.00
Total Cash Payments	$280,800.00

Solution 3:

Cash Budget for December - Ashton company
Particulars	Amount
Beginning cash balance	$51,200.00
Add: Cash collection from customers	$630,100.00
Total Cash Available	$681,300.00
Less: Cash disbursement:
Payment to Suppliers for Inventory	$280,800.00
selling and administrative expenses ($473,000 - $75,000)	$398,000.00
Purchase of new web server	$72,000.00
Dividends paid	$17,500.00
Total Cash Disbursement	$768,300.00
Excess (deficiency) of Cash available over disbursements	-$87,000.00
Financing:
Borrowing ($87000+$20000)	$107,000.00
Repayments	$0.00
interest	$0.00
Total financing	$107,000.00
Ending Cash balance	$20,000.00