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 $53,200 b Actual sales for October and November and expected sales for December are as follows October November December Cash sales $ 75,600 $ 89,000 $ 88,200 Sales on account 410,000 574,000 609,000 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 $318,000 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 $172,000, all of which will be paid in December d Selling and administrative expenses are budgeted at $525,000 for December Of this amount, $57,700 is for depreciation e A new web server for the Marketing Department costing $82,000 will be purchased for cash during December, and dividends totaling $12,000 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 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

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Sep 07, 2024

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 $53,200.
b.	Actual sales for October and November and expected sales for December are as follows:

	October		November		December
Cash sales	$	75,600	$	89,000	$	88,200
Sales on account		410,000		574,000		609,000

	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 $318,000 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 $172,000, all of which will be paid in December.
d.	Selling and administrative expenses are budgeted at $525,000 for December. Of this amount, $57,700 is for depreciation.
e.	A new web server for the Marketing Department costing $82,000 will be purchased for cash during December, and dividends totaling $12,000 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

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