Question
Ellis Electronics Companys actual sales and purchases for April and May are shown here, along with forecasted sales and purchases for June through September. Sales
Ellis Electronics Companys 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) | $400,000 | $138,000 |
May (actual) | 380,000 | 128,000 |
June (forecast) | 355,000 | 128,000 |
July (forecast) | 355,000 | 188,000 |
August (forecast) | 370,000 | 208,000 |
September (forecast) | 410,000 | 178,000 |
The company makes 10 percent of its sales for cash and 90 percent on credit. Of the credit sales, 30 percent are collected in the month after the sale and 70 percent are collected two months after. Ellis pays for 50 percent of its purchases in the month after purchase and 50 percent two months after.
Labour expense equals 20 percent of the current month's sales. Overhead expense equals $12,800 per month. Interest payments of $34,000 are due in June and September. A cash dividend of $54,000 is scheduled to be paid in June. Tax payments of $25,800 are due in June and September. There is a scheduled capital outlay of $380,000 in September.
Ellis Electronics' ending cash balance in May is $24,000. The minimum desired cash balance is $19,000.
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 $50,800. Excess cash (above $50,800) is used to buy marketable securities. Marketable securities are sold before borrowing funds in case of a cash shortfall (less than $19,000). (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.)
Ellis Electronics Cash Budget | ||||
June | July | August | September | |
Cash receipts | $ | $ | $ | $ |
Cash payments | ||||
Net cash flow | ||||
Beginning cash balance | ||||
Cumulative cash balance | ||||
Monthly borrowing or (repayment) | ||||
Cumulative loan balance | ||||
Marketable securities purchased | ||||
Marketable securities sold | ||||
Cumulative marketable securities | ||||
Ending cash balance | $ | $ | $ | $ |
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