Farley Company has budgeted sales revenues as follows: Past experience indicates
ID: 2522809 • Letter: F
Question
Farley Company has budgeted sales revenues as follows:
Past experience indicates that 60% of the credit sales will be collected in the month of sale and the remaining 40% will be collected in the following month. Purchases of inventory are all on credit and 50% is paid in the month of purchase and 50% in the month following purchase. Budgeted inventory purchases are:
Other cash disbursements budgeted: (a) selling and administrative expenses of $48,000 each month, (b) dividends of $103,000 will be paid in July, and (c) purchase of equipment in August for $30,000 cash.
The company wishes to maintain a minimum cash balance of $50,000 at the end of each month. The company borrows money if necessary to maintain the minimum cash balance. Borrowed money is repaid in months when there is an excess cash balance. The beginning cash balance on July 1 was $50,000.
Explanation / Answer
Answers
July
August
Total
Beginning cash
$ 50,000.00
$ 50,000.00
$ 50,000.00
Add: Cash Sales
$ 2,55,000.00
$ 1,95,000.00
$ 4,50,000.00
Add: Collected from receivables
$ 1,41,000.00
$ 1,12,000.00
$ 2,53,000.00
Total cash Available
$ 4,46,000.00
$ 3,57,000.00
$ 7,53,000.00
Cash Disbursements:
Payment for purchases
$ 2,75,000.00
$ 1,77,500.00
$ 4,52,500.00
Selling & administrative expenses
$ 48,000.00
$ 48,000.00
$ 96,000.00
Dividends
$ 1,03,000.00
$ 1,03,000.00
Equipment purchased
$ 30,000.00
$ 30,000.00
Total disbursement
$ 4,26,000.00
$ 2,55,500.00
$ 6,81,500.00
Excess (shortage) of cash available over disbursement
$ 20,000.00
$ 1,01,500.00
$ 71,500.00
Financing:
Borrowing
$ 30,000.00
$ 30,000.00
Repayments
$ (30,000.00)
$ (30,000.00)
Total Financing
$ 30,000.00
$ (30,000.00)
$ -
Ending Cash Balance
$ 50,000.00
$ 71,500.00
$ 71,500.00
July
August
Total
Beginning cash
$ 50,000.00
$ 50,000.00
$ 50,000.00
Add: Cash Sales
$ 2,55,000.00
$ 1,95,000.00
$ 4,50,000.00
Add: Collected from receivables
$ 1,41,000.00
$ 1,12,000.00
$ 2,53,000.00
Total cash Available
$ 4,46,000.00
$ 3,57,000.00
$ 7,53,000.00
Cash Disbursements:
Payment for purchases
$ 2,75,000.00
$ 1,77,500.00
$ 4,52,500.00
Selling & administrative expenses
$ 48,000.00
$ 48,000.00
$ 96,000.00
Dividends
$ 1,03,000.00
$ 1,03,000.00
Equipment purchased
$ 30,000.00
$ 30,000.00
Total disbursement
$ 4,26,000.00
$ 2,55,500.00
$ 6,81,500.00
Excess (shortage) of cash available over disbursement
$ 20,000.00
$ 1,01,500.00
$ 71,500.00
Financing:
Borrowing
$ 30,000.00
$ 30,000.00
Repayments
$ (30,000.00)
$ (30,000.00)
Total Financing
$ 30,000.00
$ (30,000.00)
$ -
Ending Cash Balance
$ 50,000.00
$ 71,500.00
$ 71,500.00
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.