PLEASE USE MS WORD Another team member who is preparing the Budgeted Balance Sheet for the business for the same quarter and has asked you to furnish him with the figures for the expected trade receivables and payables to be included in the statement at December 31, 2021. Is that a reasonable request? If yes, what should these amounts be? The management accountant at Miller Merchandising & More, Odail Russell is in the process ofpreparing the cash budget for the business for the fourth quarter of 2021. It is customary for thebusiness to borrow money during this quarter. Extracts from the sales and purchases budgets areas follows:CashSalesMonthSalesOn AccountPurchasesAugustSeptember$85,000$70,000$88,550$77,160$174,870$640,000$550,000$600,000$800,000$500,000$420,000$550,000$500,000$600,000$450,000OctoberNovemberDecemberi)An analysis of the records shows that trade receivables are settled according to thefollowing credit pattern, in accordance with the credit terms 4/30, n90:50% in the month of sale30% in the first month following the sale20% in the second month following the saleExpected purchases include monthly cash purchases of 5%. All other purchases are onaccount. Accounts payable are settled as follows, in accordance with the credit terms -2/30, n60:60% in the month in which the inventory is purchased40% in the following monthii)ii)Fixed operating expenses which accrue evenly throughout the year, are estimated to be$1,680,000 per annum, (including depreciation on non-current assets of $420,000 perannum) and is settled monthly.iv)Wages and salaries are expected to be $2,280,000 per annum and will be paid monthly.Other operating expenses are expected to be $108,000 per quarter and will be settledmonthly.v)vi) In the month of November, an old motor vehicle, which cost $650,000, will be sold to anemployee at a gain of $30,000. Accumulated depreciation on the motor vehicle at that timeis expected to be $540,000. The employee will be allowed to pay a deposit equal to 60% ofthe selling price in November and the balance settled in two equal amounts in December2021 & January of 2022.vii) Computer equipment, which is estimated to cost $320,000, will be acquired in November.The manager has made arrangements with the dealer to make a cash deposit of 50% of theamount upon signing of the agreement in November, with the balance to be settled in fourequal monthly instalments, starting in December 2021viii) The management of Miller Merchandising Company has negotiated with a tenant to rentoffice space to her beginning November 1. The rental is $624,000 per annum. The firstmonth's rent along with one month's safety deposit is expected to be collected onNovember 1. Thereafter, monthly rental income becomes due at the beginning of eachmonth. ix)Taxation of $85,000 has to be settled in December.A money market instrument purchased by the company with a face value of $300,000 willmature on October 15, 2021. In order to meet the financial obligations of the business,management has decided to liquidate the investment upon maturity. On that date quarterlyinterest computed at a rate of 5% per annum is also expected to be collected.x)xi)The cash balance at December 31, 2021 is expected to be an overdraft of $236,000.

Cash budget of the business shows all expected cash inflows and cash outflows of the business for…

Answered: PLEASE USE MS WORD Another team member…

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Related questions

Concept explainers

Question

PLEASE USE MS WORD Another team member who is preparing the Budgeted Balance Sheet for the business for the same quarter and has asked you to furnish him with the figures for the expected trade receivables and payables to be included in the statement at December 31, 2021. Is that a reasonable request? If yes, what should these amounts be?

The management accountant at Miller Merchandising & More, Odail Russell is in the process of
preparing the cash budget for the business for the fourth quarter of 2021. It is customary for the
business to borrow money during this quarter. Extracts from the sales and purchases budgets are
as follows:
Cash
Sales
Month
Sales
On Account
Purchases
August
September
$85,000
$70,000
$88,550
$77,160
$174,870
$640,000
$550,000
$600,000
$800,000
$500,000
$420,000
$550,000
$500,000
$600,000
$450,000
October
November
December
i)
An analysis of the records shows that trade receivables are settled according to the
following credit pattern, in accordance with the credit terms 4/30, n90:
50% in the month of sale
30% in the first month following the sale
20% in the second month following the sale
Expected purchases include monthly cash purchases of 5%. All other purchases are on
account. Accounts payable are settled as follows, in accordance with the credit terms -
2/30, n60:
60% in the month in which the inventory is purchased
40% in the following month
ii)
ii)
Fixed operating expenses which accrue evenly throughout the year, are estimated to be
$1,680,000 per annum, (including depreciation on non-current assets of $420,000 per
annum) and is settled monthly.
iv)
Wages and salaries are expected to be $2,280,000 per annum and will be paid monthly.
Other operating expenses are expected to be $108,000 per quarter and will be settled
monthly.
v)
vi) In the month of November, an old motor vehicle, which cost $650,000, will be sold to an
employee at a gain of $30,000. Accumulated depreciation on the motor vehicle at that time
is expected to be $540,000. The employee will be allowed to pay a deposit equal to 60% of
the selling price in November and the balance settled in two equal amounts in December
2021 & January of 2022.
vii) Computer equipment, which is estimated to cost $320,000, will be acquired in November.
The manager has made arrangements with the dealer to make a cash deposit of 50% of the
amount upon signing of the agreement in November, with the balance to be settled in four
equal monthly instalments, starting in December 2021
viii) The management of Miller Merchandising Company has negotiated with a tenant to rent
office space to her beginning November 1. The rental is $624,000 per annum. The first
month's rent along with one month's safety deposit is expected to be collected on
November 1. Thereafter, monthly rental income becomes due at the beginning of each
month.

ix)
Taxation of $85,000 has to be settled in December.
A money market instrument purchased by the company with a face value of $300,000 will
mature on October 15, 2021. In order to meet the financial obligations of the business,
management has decided to liquidate the investment upon maturity. On that date quarterly
interest computed at a rate of 5% per annum is also expected to be collected.
x)
xi)
The cash balance at December 31, 2021 is expected to be an overdraft of $236,000.

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Expert Solution

Step by step

Solved in 2 steps with 1 images

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.