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) $450,000 $143,000
May (actual) 430,000 133,000
June (forecast) 405,000 133,000
July (forecast) 405,000 193,000
August (forecast) 420,000 213,000
September (forecast) 460,000 183,000

The company makes 20 percent of its sales for cash and 80 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 20 percent of its purchases in the month after purchase and 80 percent two months after.

Labour expense equals 25 percent of the current month's sales. Overhead expense equals $13,300 per month. Interest payments of $36,500 are due in June and September. A cash dividend of $56,500 is scheduled to be paid in June. Tax payments of $26,300 are due in June and September. There is a scheduled capital outlay of $430,000 in September.

Ellis Electronics' ending cash balance in May is $26,500. The minimum desired cash balance is $21,500.

image text in transcribedimage text in transcribedimage text in transcribed

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
a. Prepare a schedule of monthly cash receipts for June through September. Prepare the monthly cash payments for June through September. Jrepare a complete monthly cash budget with borrowing and repayments for June through September. The maximum desired cash Prepare the monthly cash payments for June through September. Jrepare a complete monthly cash budget with borrowing and repayments for June through September. The maximum desired cash Ellis Electronics Company's actual sales and purchases for April and May are shown here, along with forecasted sales and purchases for June through September The company makes 20 percent of its sales for cash and 80 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. Elis pays for 20 percent of its purchases in the month after purchase and 80 percent twopmonths after. Labour expense equals 25 percent of the current month's sales. Overhead expense equals $13,300 per month interest payments of $36,500 are due in June and September. A cash dividend of $56,500 is scheduled to be paid in June, Tax payments of $26,300 are due in June and September. There is a scheduled capital outay of $430,000 in September. Ellis Electronics' ending cash balance in May is $26,500. The minimum desired cash balance is $21,500. is Electronics' ending cash balance in May is $26,500. The minimum desired cash balance is $21,500. Prepare a schedule of monthly cash receipts for June through September. . Prepare the monthly cash payments for June through September. c. Prepare a complete monthly cash budget with borrowing and repayments for June through September. The maximum desired cash balance is $51,300. Excess cash (above $51,300 ) is used to buy marketable securities. Marketable securities are sold before borrowing funds in case of a cash shortall (less than $21,500 ). (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.) Prepare the monthly cash payments for June through September Prepare a complete monthly cash budget with borrowing and repayments for June through September. The maximum desired cash Nance is $51,300. Excess cash (above $51,300 ) is used to buy marketable securities. Marketable securities are sold before borrowing

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

Financial Markets And Institutions

Authors: Stanley Eakins Frederic Mishkin

9th Global Edition

1292215003, 978-1292215006

More Books

Students also viewed these Finance questions

Question

6. Describe why communication is vital to everyone

Answered: 1 week ago