View the step-by-step solution to:

Sophisticate, Inc., a distributor of jewelry throughout California, is in the process of assembling a cash budget for the first quarter of 20X1.

5. Sophisticate, Inc., a distributor of jewelry throughout California, 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:

     All sales are on account. 60% of customer accounts are collected in the month
     of sale; 35% are collected in the following month. Uncollectibles amounting to
     5% of sales are anticipated, and management believes that only 20% of the
     accounts outstanding on Dec. 31, 20X0, will be recovered and that recovery
     will be in January 20X1.

     70% of the merchandise purchases are paid for in teh month of purchase; the
     remaining 30% are paid for in teh month after acquisiton.

     The December 31, 20X0, balance sheet disclosed the following selected
     figures: cash, $60,000; accounts receivable, $165,000; and accounts
     payable, $66,000.

     Sophisticates, Inc. maintains a $60,000 minimum cash balance at all times.
     Financing is available (and retired) in $1,000 multiples at an 8% interest rate,
     with borrowing taking place at the beginning of the month and repayments
     occuring 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 .

Additiona data:

                                           Jan.            Feb.               March
  
Sales revenue                   $450,000     $540,000        $555,000
Merchandise purchases        270,000       300,000          420,000
Cash operating costs             93,000        72,000           135,000
Proceeds from sale of equp.                                           15,000


Required:

1. Prepare a schedule that discloses the firm's total cash collections for January through March


Cash Sales







2. Prepare a schedule that discloses the firm's total cash disbursements for January through March

3. Prepare a schedule that discloses the firm's cash needs, if any, for January through March. The schedule should present the following information in the order cited: Beginning cash balance, total receipts, total payments, the cash excess (deficiency) before financing, borrowing needed, if any, loan principal repaid, if any, loan interest paid, if any, and ending cash balance.

Recently Asked Questions

Why Join Course Hero?

Course Hero has all the homework and study help you need to succeed! We’ve got course-specific notes, study guides, and practice tests along with expert tutors.

-

Educational Resources
  • -

    Study Documents

    Find the best study resources around, tagged to your specific courses. Share your own to gain free Course Hero access.

    Browse Documents
  • -

    Question & Answers

    Get one-on-one homework help from our expert tutors—available online 24/7. Ask your own questions or browse existing Q&A threads. Satisfaction guaranteed!

    Ask a Question