Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the

You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the companys operations:

a. The cash balance on December 1 is $45,600.
b. Actual sales for October and November and expected sales for December are as follows:

October November December
Cash sales $ 76,000 $ 76,400 $ 90,800
Sales on account 450,000 569,000 604,000

Sales on account are collected over a three-month period as follows: 20% collected in the month of sale, 60% collected in the month following sale, and 18% collected in the second month following sale. The remaining 2% is uncollectible.

c.

Purchases of inventory will total $288,000 for December. Thirty percent of a months inventory purchases are paid during the month of purchase. The accounts payable remaining from Novembers inventory purchases total $162,500, all of which will be paid in December.

d. Selling and administrative expenses are budgeted at $495,000 for December. Of this amount, $88,800 is for depreciation.
e. A new web server for the Marketing Department costing $83,500 will be purchased for cash during December, and dividends totaling $17,000 will be paid during the month.
f. The company maintains a minimum cash balance of $20,000. An open line of credit is available from the companys bank to bolster the cash position as needed.
Required:
1.

Prepare a schedule of expected cash collections for December.

Schedule of Expected Cash Collections
December cash sales
Collections on account:
October sales
November sales
December sales
Total cash collections

$0

2.

Prepare a schedule of expected cash disbursements for merchandise purchases for December

Schedule of Expected Cash Disbursements
Payments to suppliers:
November purchases
December purchases
Total cash payments $0
3.

Prepare a cash budget for December. Indicate in the financing section any borrowing that will be needed during the month. Assume that any interest will not be paid until the following month.

Ashton Company
Cash Budget
For the Month of December
Beginning cash balance
Add collections from customers
Total cash available 0
Less cash disbursements:
Payments to suppliers for inventory
Selling and administrative expenses
New web server
Dividends paid
Total cash disbursements 0
Excess (deficiency) of cash available over disbursements 0
Financing:
Borrowings
Repayments
Interest
Total financing 0
Ending cash balance $0

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

Handbook Of Energy Audits

Authors: Prentice-Hall

1st Edition

0881731285, 978-0881731286

More Books

Students also viewed these Accounting questions

Question

f. Did they change their names? For what reasons?

Answered: 1 week ago