Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Bond Markets Analysis And Strategies

Authors: Frank J Fabozzi

8th Edition

013274354X, 9780132743549

More Books

Students also viewed these Finance questions