other students are interested:
Mary and Kay, Inc., a distributor of cosmetics throughout Florida, is in the process of assembling a cash budget for the first quarter of 20x1. The following information has been extracted from the company’s accounting records:
1. All sales are on account. Sixty percent of customer accounts are collected in the month of the sale; 35 percent are collected in the following month. Uncollectibles amounting in 5 percent of sales are anticipated, and management believes that only 20 percent of the accounts outstanding on December 31, 20x0, will be recovered and that the recovery will be in January 20x1.
2. Seventy percent of the merchandise purchases are paid for in the month of purchase; the remaining 30 percent are paid for in the month after acquisition.
3. The December 31, 20x0 , balance sheet disclosed the following selected figures: Cash $20,000, accounts receivable $55,000, and accounts payable $22,000.
4. Mary and Kay, Inc. maintain a $20,000 minimum cash balance at all times. Financing is available (and retired) in $1,000 multiples at an 8 percent interest rate, with borrowings taking place at the beginning of the month and repayments occurring at the end of the month. Interest is paid at the time of repaying principal and computed on the portion of principal repaid at the time.
5. Additional data:
January February March
Sales revenue $150,900 $180,000 $185,000
Merchandise purchases. $90,000 $100,000 $140,000
Cash operating costs $31,000 $24,000 $45,000
Proceeds from sale of equipment - - $5,000
1. Prepare a schedule that discloses the firms total cash collections for January through March.
2. Prepare a schedule that discloses the firm’s total cash disbursements form January through March.
Answer file is attached. Feel free for any further assistance
body preview (0 words)
file1.xlsx preview (278 words)
|xxxxx xx xxxxx||xxx|
|xxxxxxxx xxxxxxxx xxxx account xxxxxxxxxxx xxxxxxxxxxx as xx xxx xx xxxxx||xxx|
|xx xxx month of xxxxxxxx||70%|
|xxxxxxxx xxxxx 20X0|
|xxxxxxx xxxx balance||xxxxxxx|
|Financing available xx xxxx xxxxxxxxx|
|Sales revenue $150,900 xxxxxxxx $185,000||xxxxxxxxx||xxxxxxxx||$185,000|
|xxxxxxxxxxx xxxxxxxxxx xxxxxxx xxxxxxxx xxxxxxxx||$90,000x||$100,000x||$140,000|
|xxxx operating xxxxx $31,000 $24,000 xxxxxxx||xxxxxxxx||xxxxxxx||$45,000|
|Proceeds xxxx xxxx xx equipment x - xxxxxx|
|xxxx and xxxx Inc.,|
|For xxxxxxxx through Mar-20X1|
|xxxxxxxxx cash xxxxxxx||$20,000||xxxxxxx||xxxxxxx||xxxxxxx|
|Recovery of xxxx account receiveable @ 20%||$11,000x||xxx||0.0x||xxxxxx|
|Cash received from xxxx @ 60%||xxxxxxx||xxxxxxxxx||xxxxxxxx||$309,540|
|Cash xxxxxxxx from xxxx x xxxx||xxxx||xxxxxxx||63,000||115,815|
|Total Available Cashx||xxxxxxxxx||$181,355||$219,255||xxxxxxxx|
|Cash paid of xxxxxxxxx xxxxx||xxxxxxx||xxxxxxxx||$98,000x||$231,000|
|xxxx paid of purchases xxxx||0.0x||27,000||xxxxxx||57,000|
|xxxx xxxx of xxxxxxxx xxxxxxxx payable||22,000||0.0x||xxxx||xxxxxx|
- - - more text follows - - -
Buy this answer
Try it before you buy it