Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Hello, I just need help with the statement of cash receipts and disbursements. I have attached the table below and please ensure to show cell

Hello, I just need help with the statement of cash receipts and disbursements. I have attached the table below and please ensure to show cell formulas as this is being made on excel!

The Distribution Center of 123 Oil and Gas Company wants a master budget for the next three months, beginning January 1st. It desires an ending minimum cash balance of $4,000 each month. Sales are forecasted at an average selling price/transfer price of $4 per widget. In January, the Distribution Centre is beginning just-in-time deliveries from suppliers, which means that purchases equal expected sales. The December 31 inventory balance will be drawn down to $5,000, which will be the desired ending inventory thereafter. Purchase price per widget is $2. Purchases during any given month are paid in full during the following month. All sales are on credit, payable within thirty days, but experience has shown that 60 percent of current sales are collected in the current month, 30 percent in the next month, and 10 percent in the month thereafter. Bad debts are negligible. The Distribution Centre sells to related sister corporations as well as outside/external sales. The following are some of the expenses for the Distribution Centre:

Wages and salaries $12,000/month

Insurance expired 100/month

Depreciation 200/month

Miscellaneous 2,000/month

Rent 200/month + 10% of quarterly sales over $10,000

Cash dividends of $1,000 are to be paid quarterly, beginning January 15, and are declared on the fifteenth of the previous month. All operating expenses are paid as incurred, except insurance, depreciation, and rent. Rent of $200 is paid at the beginning of each month and the additional 10 percent of sales is paid quarterly on the tenth of the month following the quarter. The next settlement is due January 10.

The company plans to buy some new office fixtures for $2,000 cash in March. To the distribution company this will be considered a capital purchase.

Money can be borrowed and repaid in multiples of $500, at an interest rate of 12 percent per annum. Management wants to minimize borrowing and repay rapidly. Interest is computed and paid when the principal is repaid. Assume that borrowing takes place at the beginning, and repayment at the end, of the months in question. Money is never borrowed at the beginning and repaid at the end of the same month. Compute interest to the nearest dollar.

ASSETS AS OF DECEMBER 31,

LIABILITIES AS OF DECEMBER 31,

Cash

$4,000

Accounts payable (merchandise)

$28,750

Accounts receivable

16,000

Dividends payable

1,000

Inventory*

31,250

Rent payable

6,000

Prepaid insurance

1,200

$35,750

Fixed assets, net

10,000

$62,450

*November 30 inventory balance = $12,500

Recent and forecasted sales:

October $30,000 December $20,000 February $60,000 April $36,000

November $20,000 January $50,000 March $30,000

January

February

March

Cash Balance Beginning

Plus Cash Collections

=Cash Available Before Financing

Less Cash Disbursements:

Purchases

Rent

Wage and Salaries

Miscellaneous Expenses

Dividends

Purchase of Fixtures

Total Disbursements

Plus Minimum Cash Desired

Total Cash Needed

Excess (Deficiency)

Financing:

Borrowing, at the beginning of period

Repayment, at the end of period

Interest at 12% per annum

Cash Balance, end

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

Essentials Of Corporate Fraud

Authors: Tracy L. Coenen

1st Edition

047019412X, 978-0470194126

More Books

Students also viewed these Accounting questions