a. Budgeted monthly absorption costing Income statements for April-July are: April $ 60e, 000 420,000 July...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
a. Budgeted monthly absorption costing Income statements for April-July are: April $ 60e, 000 420,000 July $ 489, 000 280, e00 Мay June $ 980, e00 630, e00 $ 500, 000 Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* 358, 000 180, 000 270, e00 158, 000 120, e00 79, 000 45,000 120, e00 52, e00 62, 000 41,000 51,000 38,000 Total selling and administrative expenses 124,900 172, e00 103, 000 89,000 Net operating income $ 56,000 $ 98,000 $ 47,000 $ 31,000 "Includes $20,000 of depreciation each month. b. Sales are 20% for cash and 80% on account. c. Sales on account are collected over a three-month period with 10% collected in the month of sale; 70% collected in the first month following the month of sale; and the remalning 20% collected in the second month following the month of sale. February's sales totaled $200,000, and March's sales totaled $300,000. d. Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases are paid for in the month of purchase. The remaining 50% Is pald in the following month. Accounts payable at March 31 for Inventory purchases during March total $126,000. e. Each month's ending Inventory must equal 20% of the cost of the merchandise to be sold in the following month. The merchandise inventory at March 31 Is $84,000. f. DIvidends of $49,000 will be declared and pald in April. g. Land costing $16,000 will be purchased for cash in May. h. The cash balance at March 31 is $52,000; the company must malntain a cash balance of at least $40,000 at the end of each month. 1. The company has an agreement with a local bank that allows the company to borrow in Increments of $1,000 at the beginning of each month, up to a total loan balance of $200,000. The interest rate on these loans Is 1% per month and for simplicity we will assume that Interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated Interest at the end of the quarter. The company's president is interested in knowing how reducing Inventory levels and collecting accounts recelvable sooner will impact the cash budget. He revises the cash collection and ending inventory assumptions as follows: a. Sales continue to be 20% for cash and 80% on credit. However, credit sales from April, May, and June are collected over a three- month period with 25% collected In the month of sale, 65% collected in the month following sale, and 10% in the second month following sale. Credit sales from February and March are collected during the second quarter using the collection percentages specified in the main section. b. The company malntalns Its ending inventory levels for April, May, and June at 15% of the cost of merchandise to be sold in the following month. The merchandise inventory at March 31 remalns $84,000 and accounts payable for inventory purchases at March 31 remains $126,000. Required: 1. Using the president's new assumptions In (a) above, prepare a schedule of expected cash collections for April, May, and June and for the quarter in total. 2 Using the president's new assumptions in (b) above, prepare the following for merchandise inventory:. a. A merchandise purchases budget for April, May, and June. b. A schedule of expected cash disbursements for merchandise purchases for April, May, and June and for the quarter In total. 3. Using the president's new assumptlons, prepare a cash budget for April, May, and June, and for the quarter In total. Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 28 Required 3 Using the president's new assumptions in (a) above, prepare a schedule of expected cash collections for April, May, and June and for the quarter in total. Schedule of Expected Cash Collections April Мay June Quarter Cash sales Sales on account: February March April May June Total cash collections < Required 1 Required 2A > Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions in (b) above, prepare the following for merchandise inventory, a merchandise purchases budget for April, May, and June. Merchandise Purchases Budget April May June Total needs Required inventory purchases 0 $ < Required 1 Required 2B > Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions in (b) above, prepare the following for merchandise inventory, a schedule of expected cash disbursements for merchandise purchases for April, May, and June and for the quarter in total. Schedule of Expected Cash Disbursements for Merchandise Purchases April May June Quarter April purchases May purchases June purchases Total cash disbursements 0 S 이 S < Required 2A Required 3 > Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions, prepare a cash budget for April, May, and June, and for the quarter in total. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Garden Sales, Incorporated Cash Budget For the Quarter Ended June 30 April May June Quarter Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Purchases for inventory Selling expenses Administrative expenses Land purchases Dividends paid Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayments Interest Total financing Ending cash balance 2$ < Required 2B Required 3 > a. Budgeted monthly absorption costing Income statements for April-July are: April $ 60e, 000 420,000 July $ 489, 000 280, e00 Мay June $ 980, e00 630, e00 $ 500, 000 Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* 358, 000 180, 000 270, e00 158, 000 120, e00 79, 000 45,000 120, e00 52, e00 62, 000 41,000 51,000 38,000 Total selling and administrative expenses 124,900 172, e00 103, 000 89,000 Net operating income $ 56,000 $ 98,000 $ 47,000 $ 31,000 "Includes $20,000 of depreciation each month. b. Sales are 20% for cash and 80% on account. c. Sales on account are collected over a three-month period with 10% collected in the month of sale; 70% collected in the first month following the month of sale; and the remalning 20% collected in the second month following the month of sale. February's sales totaled $200,000, and March's sales totaled $300,000. d. Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases are paid for in the month of purchase. The remaining 50% Is pald in the following month. Accounts payable at March 31 for Inventory purchases during March total $126,000. e. Each month's ending Inventory must equal 20% of the cost of the merchandise to be sold in the following month. The merchandise inventory at March 31 Is $84,000. f. DIvidends of $49,000 will be declared and pald in April. g. Land costing $16,000 will be purchased for cash in May. h. The cash balance at March 31 is $52,000; the company must malntain a cash balance of at least $40,000 at the end of each month. 1. The company has an agreement with a local bank that allows the company to borrow in Increments of $1,000 at the beginning of each month, up to a total loan balance of $200,000. The interest rate on these loans Is 1% per month and for simplicity we will assume that Interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated Interest at the end of the quarter. The company's president is interested in knowing how reducing Inventory levels and collecting accounts recelvable sooner will impact the cash budget. He revises the cash collection and ending inventory assumptions as follows: a. Sales continue to be 20% for cash and 80% on credit. However, credit sales from April, May, and June are collected over a three- month period with 25% collected In the month of sale, 65% collected in the month following sale, and 10% in the second month following sale. Credit sales from February and March are collected during the second quarter using the collection percentages specified in the main section. b. The company malntalns Its ending inventory levels for April, May, and June at 15% of the cost of merchandise to be sold in the following month. The merchandise inventory at March 31 remalns $84,000 and accounts payable for inventory purchases at March 31 remains $126,000. Required: 1. Using the president's new assumptions In (a) above, prepare a schedule of expected cash collections for April, May, and June and for the quarter in total. 2 Using the president's new assumptions in (b) above, prepare the following for merchandise inventory:. a. A merchandise purchases budget for April, May, and June. b. A schedule of expected cash disbursements for merchandise purchases for April, May, and June and for the quarter In total. 3. Using the president's new assumptlons, prepare a cash budget for April, May, and June, and for the quarter In total. Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 28 Required 3 Using the president's new assumptions in (a) above, prepare a schedule of expected cash collections for April, May, and June and for the quarter in total. Schedule of Expected Cash Collections April Мay June Quarter Cash sales Sales on account: February March April May June Total cash collections < Required 1 Required 2A > Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions in (b) above, prepare the following for merchandise inventory, a merchandise purchases budget for April, May, and June. Merchandise Purchases Budget April May June Total needs Required inventory purchases 0 $ < Required 1 Required 2B > Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions in (b) above, prepare the following for merchandise inventory, a schedule of expected cash disbursements for merchandise purchases for April, May, and June and for the quarter in total. Schedule of Expected Cash Disbursements for Merchandise Purchases April May June Quarter April purchases May purchases June purchases Total cash disbursements 0 S 이 S < Required 2A Required 3 > Complete this question by entering your answers in the tabs below. Required 1 Required 2A Required 2B Required 3 Using the president's new assumptions, prepare a cash budget for April, May, and June, and for the quarter in total. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Garden Sales, Incorporated Cash Budget For the Quarter Ended June 30 April May June Quarter Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Purchases for inventory Selling expenses Administrative expenses Land purchases Dividends paid Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayments Interest Total financing Ending cash balance 2$ < Required 2B Required 3 >
Expert Answer:
Answer rating: 100% (QA)
Schedule of expected cash collection Garden Sales April 120000 Particulars May 180000 June Quarter C... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Consider the market for petrol. Which of the following changes would most likely lead to a decrease in supply? Group of answer choices (a) An increase in the price of petrol cars. (b) The cost of oil...
-
For each situation given, calculate cost of goods sold and identify if the information provided reflects a perpetual or periodic inventory system. a. b. A physical inventory count at year-end showed...
-
Sales for 2017 were $245,000, and the cost of goods sold was 60 percent of sales Selling and administrative expense was $24,500 Depreciation expense was 8 percent of plant and equipment (gross) at...
-
As you might imagine, the chart of accounts for a manufacturing firm would be different from that of a service firm. Not surprisingly, service firms differ so much that software now exists for almost...
-
Valley Company faced the following situations. Journalize the adjusting entry needed at December 31, 2014, for each situation. Consider each fact separately. a. The business has interest expense of...
-
The annual earnings of Avalanche Skis Inc. will be $10 per share in perpetuity if the firm makes no new investments. Under such a situation, the firm would pay out all of its earnings as dividends....
-
In the preparation of an analytic flowchart for a payroll processing application, which of the following symbols could be used to indicate the payroll data? (a) connector symbol (b) decision symbol...
-
White Co. is considering acquiring a manufacturing plant. The purchase price is $1,350,000. The owners believe the plant will generate net cash inflows of $329,000 annually. It will have to be...
-
On January 1, 20X1, partners Art, Bru, and Chou, who share profits and losses in the ratio of 5:3:2, respectively, decide to liquidate their partnership. The partnership trial balance at this date...
-
FIGURE CP7.58 shows three hanging masses connected by massless strings over two massless, frictionless pulleys. (a) Find the acceleration constraint for this system. It is a single equation relating...
-
1. Enterprise industries Produces Fresh, a brand of liquid laundary detergent. In order to more effectively manage its inventory and make revenue projections, the company would like to better predict...
-
Consider two 5-year bonds; one has a $9 %$ coupon and sells for 101.00 ; the other has a $7 %$ coupon and sells for 93.20 . Find the price of a 5-year zero-coupon bond.
-
If the spot rates for 1 and 2 years are $s_{1}=6.3 %$ and $s_{2}=6.9 %$, what is the forward rate $f_{1,2}$ ?
-
Find the convexity of a zero-coupon bond maturing at time $T$ under continuous compounding (that is, when $m ightarrow \infty$ ).
-
Sports Research International hired Demarcus Jones, an African American, for the position of social media coordinator. Revise the following sentences to reduce bias (e.g., gender, racial, ethnic,...
-
An analyst claims, It is not worth my time to develop detailed forecasts of revenue growth, profit margins, etcetera, to make earnings projections. I can be almost as accurate, at virtually no cost,...
-
Maps: Mennonite/Amish Amish as a Percent of all Residents Mennonites as a Percentage of all Residents 2000 How would you describe, in general, the distribution of Mennonites or Amish in the US? Do...
-
Refer to the Conservation Ecology (Dec. 2003) study of the causes of forest fragmentation, presented in Exercise 2.166 (p. 97). Recall that the researchers used advanced high-resolution satellite...
-
What is the effect of a cash dividend on the corporation accounts?
-
How is Premium on Bonds Payable shown on the balance sheet? How is Discount on Bonds Payable shown?
-
Which depreciation method provides the fastest write-off of an asset?
-
What privacy concerns might arise from the use of biometric authentication techniques? What about the embedding of RFID tags in products such as clothing?
-
Segregation of duties is essential to good internal control. Increasingly, computer systems automatically authorize and record transactions, such as generating pur chase orders whenever the quantity...
-
Enter the data in Table 8-4 into a spreadsheet and perform the following tasks: Required a. Calculate an example of these batch totals: a hash total a financial total a record count b. For each of...
Study smarter with the SolutionInn App