Question

In: Accounting

Dakota Williams is one of Texas’s premiere party planners. She purchases a variety of supplies, such...

Dakota Williams is one of Texas’s premiere party planners. She purchases a variety of supplies, such as plastic tableware, stemware, and decorations, throughout the year. Dakota has prepared the following purchases budget for the coming year.

1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted purchases

$300,000 $420,000 $435,000 $515,000

Historically, Dakota has paid for 40% of her purchases in the quarter of purchase and 60% in the quarter following purchase. On December 31 of this year Dakota had a $250,000 accounts payable balance.

Required Prepare Dakota’s cash payments budget for the coming year.

Solutions

Expert Solution

Year
1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total
Purchases $       3,00,000 $       4,20,000 $      4,35,000 $      5,15,000
Payment for Purchase of:
Beginning Accounts Payable $       2,50,000 $   2,50,000
1st Quarter $       1,20,000 $       1,80,000 $   3,00,000
2nd Quarter $       1,68,000 $      2,52,000 $   4,20,000
3rd Quarter $      1,74,000 $      2,61,000 $   4,35,000
4th Quarter $      2,06,000 $   2,06,000
Total $       3,70,000 $       3,48,000 $      4,26,000 $      4,67,000 $ 16,11,000

Related Solutions

5-24 Preparing a cash payments budget (LO 4) Dakota Williams is one of Texas’s premiere party...
5-24 Preparing a cash payments budget (LO 4) Dakota Williams is one of Texas’s premiere party planners. She purchases a variety of supplies, such as plastic tableware, stemware, and decorations, throughout the year. Dakota has prepared the following purchases budget for the coming year. 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted purchases $300,000 $420,000 $435,000 $515,000 Historically, Dakota has paid for 40% of her purchases in the quarter of purchase and 60% in the quarter following purchase. On...
The beginning inventory at Funky Party Supplies and data on purchases and sales for a three-month...
The beginning inventory at Funky Party Supplies and data on purchases and sales for a three-month period ending March 31, 2016, are as follows: Date Transaction Number of Units Per Unit Total Jan. 1 Inventory 2,500 $60.00 $150,000 10 Purchase 7,500 68.00 510,000 28 Sale 3,750 120.00 450,000 30 Sale 1,250 120.00 150,000 Feb. 5 Sale 500 120.00 60,000 10 Purchase 18,000 70.00 1,260,000 16 Sale 9,000 125.00 1,125,000 28 Sale 8,500 125.00 1,062,500 Mar. 5 Purchase 15,000 71.60 1,074,000...
LIFO Perpetual Inventory The beginning inventory at Funky Party Supplies and data on purchases and sales...
LIFO Perpetual Inventory The beginning inventory at Funky Party Supplies and data on purchases and sales for a three-month period are as follows: Date Transaction Number of Units Per Unit Total Jan. 1 Inventory 2,500 $60.00 $150,000 10 Purchase 7,500 68.00 510,000 28 Sale 3,750 120.00 450,000 30 Sale 1,250 120.00 150,000 Feb. 5 Sale 500 $120.00 $60,000 10 Purchase 18,000 70.00 1,260,000 16 Sale 9,000 125.00 1,125,000 28 Sale 8,500 125.00 1,062,500 Mar. 5 Purchase 15,000 71.60 1,074,000 14...
LIFO Perpetual Inventory The beginning inventory at Funky Party Supplies and data on purchases and sales...
LIFO Perpetual Inventory The beginning inventory at Funky Party Supplies and data on purchases and sales for a three-month period are as follows: Date Transaction Number of Units Per Unit Total Jan. 1 Inventory 2,500 $60.00 $150,000 10 Purchase 7,500 68.00 510,000 28 Sale 3,750 120.00 450,000 30 Sale 1,250 120.00 150,000 Feb. 5 Sale 500 $120.00 $60,000 10 Purchase 18,000 70.00 1,260,000 16 Sale 9,000 125.00 1,125,000 28 Sale 8,500 125.00 1,062,500 Mar. 5 Purchase 15,000 71.60 1,074,000 14...
Marisa Williams runs a retail grocery store and purchases items for resale to her customers. She...
Marisa Williams runs a retail grocery store and purchases items for resale to her customers. She is facing an ordering decision about how much of a particular item to purchase at one time.. in order t take advantage of supplier discounts (if it makes sense to do so). Demand = 36,000 units per year order cost = $25 per order Carrying cost = $0.45 per unit purchasing price = $0.85 Discount price= $0.82 (if buy a minimun of 6,000 units...
Part a VenRam Stationery & Supplies sells a variety of school supplies including a variety of...
Part a VenRam Stationery & Supplies sells a variety of school supplies including a variety of calculators. The business began the first quarter (January to March) of 2018 with 20 (Casio fx-85MS) calculators at a total cost of $124,800. During the quarter, the company completed the following transactions. January 8 105 calculators were purchased at a cost of $5,840 each. In addition the business paid a freight charge of $610 cash on each calculator to have the inventory shipped from...
Part a VenRam Stationery & Supplies sells a variety of school supplies including a variety of...
Part a VenRam Stationery & Supplies sells a variety of school supplies including a variety of calculators. The business began the first quarter (January to March) of 2018 with 20 (Casio fx-85MS) calculators at a total cost of $124,800. During the quarter, the company completed the following transactions. January 8 105 calculators were purchased at a cost of $5,840 each. In addition the business paid a freight charge of $610 cash on each calculator to have the inventory shipped from...
Cash Budget The Williams Supply Company sells for $50 one product that it purchases for $20....
Cash Budget The Williams Supply Company sells for $50 one product that it purchases for $20. Budgeted sales in total dollars for the year are $3,000,000. The sales information needed for preparing the July budget follows: Month Sales Revenue May $ 175,000 June 240,000 July 295,000 August 320,000 Account balances at July 1 include these: Cash $ 125,000 Merchandise inventory 47,200 Accounts receivable (sales) 84,530 Accounts payable (purchases) 47,200 The company pays for one-half of its purchases in the month...
Williams manufactures a variety of iron products, made to customer specifications, in small batches. Willie Williams,...
Williams manufactures a variety of iron products, made to customer specifications, in small batches. Willie Williams, owner, is concerned that he does not have an accurate understanding of the costs of production. You, a newly-minted MBA, have researched his business and identified various costs and cost drivers. Janitorial Welding HR Data Svcs       Assembly Total Own costs $ 12,000 $ 90,000 $ 37,200 $ 32,400 $ 54,000 $ 225,600 Square feet 500 3,000 1,500 2,000 4,500 11,500 # employees 7...
Arapeta Williams owns Southern Supplies Ltd, a small building supplies business. He asks you to assist...
Arapeta Williams owns Southern Supplies Ltd, a small building supplies business. He asks you to assist in preparing his final accounts from the following trial balance for the period ended 31 March 2020. Debit Credit Cash $7,000 Accounts Payable $29,000 Accounts Receivable $17,000 Advertising $3,600 Capital (Opening) $70,000 Capital Contributed $28,500 Delivery Van $20,000 Drawings $24,000 Electricity $3,100 Freight Inwards $4,600 Fuel (Van) Expense $2,500 General Expenses $2,450 Interest Expense $2,280 Interest Received $130 Inventory (Opening) $2,600 Loan from Southern...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT