Question
Cash Budget The Williams Supply Company sells for $40 one product that it purchases for $25. Budgeted sales in total dollars for next year are
Cash Budget The Williams Supply Company sells for $40 one product that it purchases for $25. Budgeted sales in total dollars for next year are $1,400,000. The sales information needed for preparing the July budget follows:
Month | Sales Revenue |
---|---|
May | $ 34,000 |
June | 48,000 |
July | 56,000 |
August | 64,000 |
Account balances at July 1 include these:
Cash | $ 24,000 |
Merchandise inventory | 17,500 |
Accounts receivable (sales) | 25,760 |
Accounts payable (purchases) | 16,250 |
The company pays for one-half of its purchases in the month of purchase and the remainder in the following month. End-of-month inventory must be 50 percent of the budgeted sales in units for the next month. A 2 percent cash discount on sales is allowed if payment is made during the month of sale. Experience indicates that 50 percent of the billings will be collected during the month of sale, 40 percent in the following month, 8 percent in the second following month, and 2 percent will be uncollectible. Total budgeted selling and administrative expenses (excluding bad debts) for the fiscal year are estimated at $210,000 , of which one-half is fixed expense (inclusive of a $21,000 annual depreciation charge). Fixed expenses are incurred evenly during the year. The other selling and administrative expenses vary with sales. Expenses are paid during the month incurred. (Round your answers to the nearest whole number.)
(a) Prepare a schedule of estimated cash collections for July.
Williams Supply Company Schedule of Cash Collections For the Month of July | |
---|---|
Current month's sales | $Answer |
Previous month's sales | $Answer |
Two months' prior sales | $Answer |
Total cash collections | $Answer |
(b) Prepare a schedule of estimated July cash payments for purchases. For this, perform your calculation using units rounding up to the nearest whole unit. Then convert to dollars for your answer.
Williams Supply Company Schedule of Cash Payments for Purchases For the Month of July | |
---|---|
Current month's purchases | $Answer |
Beginning accounts payable | Answer |
Total cash payments | $Answer |
(c) Prepare schedules of July selling and administrative expenses, separately identifying those requiring cash disbursements.
Williams Supply Company Schedule of Selling and Administrative Expenses and Cash Disbursements For the Month of July | ||
---|---|---|
Total | Cash | |
Selling and administrative expenses: | ||
Fixed | ||
Cash payment | ||
Variable | ||
Total expenses and cash disbursements |
(d) Prepare a cash budget in summary form for July.
Do not use negative signs with any answers below.
Williams Supply Company Cash Budget For the Month of July | ||
---|---|---|
Cash receipts | ||
Cash disbursements: | ||
Merchandise | ||
Selling and administrative | ||
Excess receipts (disbursements) |
Developing a Master Budget for a Merchandising Organization
Dils Brother Department Store prepares budgets quarterly. The following information is available for use in planning the second quarter budgets for 2017.
Dils Brother Department Store Balance Sheet March 31, 2017 | |||
---|---|---|---|
Assets | Liabilities and Stockholders' Equity | ||
Cash | $ 4,000 | Accounts payable | $31,000 |
Accounts receivable | 31,000 | Dividends payable | 15,000 |
Inventory | 36,000 | Rent payable | 3,000 |
Prepaid Insurance | 3,000 | Stockholders' equity | 50,000 |
Fixtures | 25,000 | ||
Total assets | $99,000 | Total liabilities and equity | $99,000 |
Actual and forecasted sales for selected months in 2017 are as follows:
Month | Sales Revenue |
---|---|
January | $ 70,000 |
February | 60,000 |
March | 50,000 |
April | 60,000 |
May | 70,000 |
June | 80,000 |
July | 100,000 |
August | 90,000 |
Monthly operating expenses are as follows:
Wages and salaries | $ 27,000 |
Depreciation | 100 |
Utilities | 1,500 |
Rent | 3,000 |
Cash dividends of $15,000 are declared during the third month of each quarter and are paid during the first month of the following quarter. Operating expenses, except insurance, rent, and depreciation are paid as incurred. Rent is paid during the following month. The prepaid insurance is for five more months. Cost of goods sold is equal to 50 percent of sales. Ending inventories are sufficient for 120 percent of the next month's cost of sales. Purchases during any given month are paid in full during the following month. All sales are on account, with 50 percent collected during the month of sale, 40 percent during the next month, and 10 percent during the month thereafter. Money can be borrowed and repaid in multiples of $1,000 at an interest rate of 12 percent per year. The company desires a minimum cash balance of $4,000 on the first of each month. At the time the principal is repaid, interest is paid on the portion of principal that is repaid. All borrowing is at the beginning of the month, and all repayment is at the end of the month. Money is never repaid at the end of the month it is borrowed.
(a) Prepare a purchases budget for each month of the second quarter ending June 30, 2017.
Dils Brothers Department Store Monthly Purchase Budget Quarter Ending June 30, 2017 | ||||
---|---|---|---|---|
April | May | June | Total | |
Budgeted purchases | $Answer | $Answer | $Answer | $Answer |
(b) Prepare a cash receipts schedule for each month of the second quarter ending June 30, 2017. Do not include borrowings.
Dils Brothers Department Store Schedule of Monthly Cash Receipts Quarter Ending June 30, 2017 | ||||
---|---|---|---|---|
April | May | June | Total | |
Total cash receipts | $Answer | $Answer | $Answer | $Answer |
(c) Prepare a cash disbursements schedule for each month of the second quarter ending June 30, 2017. Do not include repayments of borrowings.
Dils Brothers Department Store Schedule of Monthly Cash Disbursements Quarter Ending June 30, 2017 | ||||
---|---|---|---|---|
April | May | June | Total | |
Total cash disbursements | $Answer | $Answer | $Answer | $Answer |
(d) Prepare a cash budget for each month of the second quarter ending June 30, 2017. Include budgeted borrowings and repayments.
Only use negative signs, if needed, for: excess receipts over disbursements, balance before borrowings and cash balances (beginning and ending).
Dils Brothers Department Store Monthly Cash Budget Quarter Ending June 30, 2017 | ||||
---|---|---|---|---|
April | May | June | Total | |
Cash balance, beginning | ||||
Receipts | ||||
Disbursements | ||||
Excess receipts over disb. | ||||
Balance before borrowings | ||||
Borrowings | ||||
Loan repayments | ||||
Cash balance, ending |
(e) Prepare an income statement for each month of the second quarter ending June 30, 2017.
Only use negative signs to show net losses for income.
Dils Brothers Department Store Budgeted Monthly Income Statements Quarter Ending June 30, 2017 | ||||
---|---|---|---|---|
April | May | June | Total | |
Sales | ||||
Cost of sales | ||||
Gross profit | ||||
Operating expenses: | ||||
Wages and salaries | ||||
Depreciation | ||||
Utilities | ||||
Rent | ||||
Insurance | ||||
Interest | ||||
Total expenses | ||||
Net income |
(f) Prepare a budgeted balance sheet as of June 30, 2017.
Dils Brothers Department Store Budgeted Balance Sheet June 30, 2017 | |||
---|---|---|---|
Assets | Liabilities and Equity | ||
Cash | $Answer | Merchandise payable | $ |
Accounts receivable | Answer | Dividend payable | |
Inventory | Answer | Rent payable | |
Prepaid insurance | Answer | Loans payable | |
Fixtures | Answer | Interest payable | |
Total assets | $Answer | Stockholders' equity | |
Total liab. & equity |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started