A schedule of expected cash disbursements for merchandise

Reference no: EM13568064

Skolt Products, Inc., is a merchandising company that sells binders, paper, and other school supplies. The company is planning its cash needs for the third quarter. In the past, Skolt Products has had to borrow money during the third quarter to support peak sales of back-to-school materials, which occur during August. The following information has been assembled to assist in preparing a cash budget for the quarter:

a.	Budgeted monthly absorption costing income statements for July-October are as follows:

	July		August		September		October
Sales	$	40,000	$	70,000	$	50,000	$	45,000
Cost of goods sold		24,000		42,000		30,000		27,000

Gross margin		16,000		28,000		20,000		18,000

Selling and administrative expenses:
Selling expense		7,100		11,700		8,600		7,200
Administrative expense*		5,300		7,000		5,900		5,700

Total selling and administrative expenses		12,400		18,700		14,500		12,900

Net operating income	$	3,600	$	9,300	$	5,500	$	5,100

*Includes $1,900 depreciation each month.

b.	Sales are 20% for cash and 80% on credit.
c.	Credit sales are collected over a three-month period with 15% collected in the month of sale, 65% in the month following sale, and 20% in the second month following sale. May sales totaled $26,000, and June sales totaled $32,000.
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 paid in the following month. Accounts payable for inventory purchases at June 30 total $10,080.
e.	The company maintains its ending inventory levels at 20% of the cost of the merchandise to be sold in the following month. The merchandise inventory at June 30 is $4,800.
f.	Land costing $4,100 will be purchased in July.
g.	Dividends of $1,400 will be declared and paid in September.
h.	The cash balance on June 30 is $8,300; the company must maintain a cash balance of at least this amount at the end of each month.
i.	The company has an agreement with a local bank that allows it to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $44,000. 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 receivable sooner will impact the cash budget. He revises the cash collection and ending inventory assumptions as follows:

Sales continue to be 20% for cash and 80% on credit. However, credit sales from July, August, and September are collected over a three-month period with 25% collected in the month of sale, 55% collected in the month following sale, and 20% in the second month following sale. Credit sales from May and June are collected during the third quarter using the collection percentages specified in the main section.

The company maintains its ending inventory levels for July, August, and September at 20% of the cost of merchandise to be sold in the following month. The merchandise inventory at June 30 remains $4,800 and accounts payable for inventory purchases at June 30 remains $10,080.

Required:
1.	Using the president's new assumptions in (1) above, prepare a schedule of expected cash collections for July, August, and September and for the quarter in total. (Leave no cells blank - be certain to enter "0" wherever required. Do not round intermediate calculations.)

Schedule of Expected Cash Collections
	July	August	September	Quarter
Cash sales	$	$	$	$
Credit sales:
May
June
July
August
September

Total cash collections	$	$	$	$

2.	Using the president's new assumptions in (2) above, prepare the following for merchandise inventory:

a.	A merchandise purchases budget for July, August, and September. (Input all amounts as positive values. Do not round intermediate calculations.)

Merchandise Purchases Budget
	July	August	September
Budgeted cost of goods sold	$	$	$
:

Total needs
:

Required inventory purchases	$	$	$

b.	A schedule of expected cash disbursements for merchandise purchases for July, August, and September and for the quarter in total. (Leave no cells blank - be certain to enter "0" wherever required.)

Schedule of Expected Cash Disbursements
	July	August	September	Quarter
Accounts payable, June 30	$	$	$	$
July purchases
August purchases
September purchases

Total cash disbursements	$	$	$	$

Using the president's new assumptions, prepare a cash budget for July, August, September, and for the quarter in total. (Input all amounts as positive values except cash deficiency, repayments and interest which should be indicated by a minus sign. Leave no cells blank - be certain to enter "0" wherever required. Total Financing should be indicated with a minus sign when the company is repaying amounts that were previously borrowed.)

Skolt Products, Inc. Cash Budget For the Quarter Ended September 30
	July	August	September	Quarter
Cash balance, beginning	$	$	$	$
Add collections from sales

Total cash available

Less disbursements:
For inventory purchases
For selling expenses
For administrative expenses
For land
For dividends

Total disbursements

Excess (deficiency) of cash available over disbursements

Financing:
Borrowings
Repayment
Interest

Total financing

Cash balance, ending	$	$	$	$

Reference no: EM13568064

Questions Cloud

A japanese company has a bond outstanding that sells for 94 : a japanese company has a bond outstanding that sells for 94 percent of its ?100000 par value. the bond has a coupon

If the stock is selling for 50 today and the required rate : if the stock is selling for 50 today and the required rate of return is 15 what is the expected annual dividend growth

Obtain an annual report from a publicly traded corporation : obtain an annual report from a publicly traded corporation that is interesting to you. be sure the company has property

A 6-month call option on romer technologies stock has a : a 6-month call option on romer technologies stock has a strike price of 45 and sells in the market for 8.25. romers

A schedule of expected cash disbursements for merchandise : skolt products inc. is a merchandising company that sells binders paper and other school supplies. the company is

Mrket interest rates for such a bond are now at 80 : a bond has a 6.0 coupon rate and pays interest semi-annually. it has 8 years to maturity. market interest rates for

Persuasive speech for this assignment please prepare and : persuasive speech for this assignment please prepare and deliver a 8 minute presentation that persuades your audience

Given that you wish to use the payback rule with a cutoff : cash flowsproject year0 1 2 3 4a -5000 1000 1000 3000 0b -1000 0 1000 2000 3000c -5000 1000 1000 3000 5000a. given that

To assess the value of the firms stock financial analysts : imprudential inc. has an unfunded pension liability of 565 million that must be paid in 15 years. to assess the value

User Account

All Pages