Sales On Account Account $85,000 $75,500 $69,870 $80,030 $63,010 $520,000 $640,000 $760,000 $680,000 $850,000 $420,000 $400,000 $520,000 $440,000 $540,000

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
Odane Cranston, the management accountant at BG Merchandising & More, is in the
process of planning the company's cash needs for the last quarter of 2020. Extracts from
the sales and purchases budgets are as follows:
Month
Purchases
Cash
Sales
Sales
On
Account
2020
On
Account
August
September
October
November
December
$85,000
$75,500
$69,870
$80,030
$63,010
$520,000
$640,000
$760,000
$680,000
$850,000
$420,000
$400,000
$520,000
$440,000
$540,000
i)
An analysis of the records shows that trade receivables (accounts receivable) are
settled according to the following credit pattern, in accordance with the credit terms
4/30, n90:
60% in the month of sale
25% in the first month following the sale
15% in the second month following the sale
ii)
Accounts payable are settled as follows, in accordance with the credit terms 2/30,
n60;
80% in the month in which the inventory is purchased
20% in the following month
iii) In the month of November, the management of BG Merchandising expects to sell an
old motor vehicle that cost $700,000 to an employee at a gain of $45,000.
Accumulated depreciation on this motor vehicle at that time is expected to be
$585,000. The employee will be allowed to pay a deposit equal to 50% of the selling
price in November and the balance will be settled in two equal amounts in December
2020 & January 2021
iv) A money market instrument purchased by BG Merchandising & More with a face
value of $440,000 will mature on October 20, 2020. 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 5½% per annum
is also expected to be collected.
Transcribed Image Text:Odane Cranston, the management accountant at BG Merchandising & More, is in the process of planning the company's cash needs for the last quarter of 2020. Extracts from the sales and purchases budgets are as follows: Month Purchases Cash Sales Sales On Account 2020 On Account August September October November December $85,000 $75,500 $69,870 $80,030 $63,010 $520,000 $640,000 $760,000 $680,000 $850,000 $420,000 $400,000 $520,000 $440,000 $540,000 i) An analysis of the records shows that trade receivables (accounts receivable) are settled according to the following credit pattern, in accordance with the credit terms 4/30, n90: 60% in the month of sale 25% in the first month following the sale 15% in the second month following the sale ii) Accounts payable are settled as follows, in accordance with the credit terms 2/30, n60; 80% in the month in which the inventory is purchased 20% in the following month iii) In the month of November, the management of BG Merchandising expects to sell an old motor vehicle that cost $700,000 to an employee at a gain of $45,000. Accumulated depreciation on this motor vehicle at that time is expected to be $585,000. The employee will be allowed to pay a deposit equal to 50% of the selling price in November and the balance will be settled in two equal amounts in December 2020 & January 2021 iv) A money market instrument purchased by BG Merchandising & More with a face value of $440,000 will mature on October 20, 2020. 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 5½% per annum is also expected to be collected.
Fixed operating expenses which accrue evenly throughout the year, are estimated to
be $2,160,000 per annum, and are settled monthly. Annual depreciation expense of
non-current assets of $744,000 will be included in these costs.
v)
vi) The manager of BG Merchandising & More has negotiated with a tenant for rental of
office & storage space to him beginning October 2020. The rental is $780,000 per
annum. The first month's rent along with one month's safety deposit will be collected
from the tenant on October 1. Thereafter, the monthly rental in expected to be
received at the beginning of each month.
vii) Computer equipment, which is estimated to cost $280,00o, will be acquired in
November. The manager has agreed with the seller to make a cash deposit of 40% of
the amount upon signing of the agreement in November, with the balance to be
settled in four equal monthly instalments, starting in December 2020
viii) Other operating expenses are expected to be $174,000 per quarter and are settled
monthly.
ix) Wages and salaries are expected to be $3,156,000 per annum and will be paid
monthly.
x)
At the recently concluded negotiations between management of BG Merchandising
and the union representing the workers it was agreed that the business should make
retroactive payments in the amount of $1,180,000 to employees. The payment is
being settled in four equal tranches. The third payment becomes due and payable in
October of 2020.
xi) The cash balance on September 30, 2020, is expected to be an overdraft of $148,000.
Required:
(a) Prepare a schedule of budgeted cash collections for sales on account for each of the
months October to December 2020
(b)
Prepare a schedule of expected cash disbursements for purchases on account for the
quarter to December 31, 2020.
(c)
Prepare a cash budget, with a total column, for the quarter ending December 31,
2020, showing the receipts & payments for each month.
(d)
Companies in the industry in which BG Merchandising operates are required to
maintain a minimum cash balance of $120,000 each month. Suggest four (4) possible
internal measures that may be employed by management to address any expected
shortfall reflected in the budget prepared in part (c) above.
Transcribed Image Text:Fixed operating expenses which accrue evenly throughout the year, are estimated to be $2,160,000 per annum, and are settled monthly. Annual depreciation expense of non-current assets of $744,000 will be included in these costs. v) vi) The manager of BG Merchandising & More has negotiated with a tenant for rental of office & storage space to him beginning October 2020. The rental is $780,000 per annum. The first month's rent along with one month's safety deposit will be collected from the tenant on October 1. Thereafter, the monthly rental in expected to be received at the beginning of each month. vii) Computer equipment, which is estimated to cost $280,00o, will be acquired in November. The manager has agreed with the seller to make a cash deposit of 40% of the amount upon signing of the agreement in November, with the balance to be settled in four equal monthly instalments, starting in December 2020 viii) Other operating expenses are expected to be $174,000 per quarter and are settled monthly. ix) Wages and salaries are expected to be $3,156,000 per annum and will be paid monthly. x) At the recently concluded negotiations between management of BG Merchandising and the union representing the workers it was agreed that the business should make retroactive payments in the amount of $1,180,000 to employees. The payment is being settled in four equal tranches. The third payment becomes due and payable in October of 2020. xi) The cash balance on September 30, 2020, is expected to be an overdraft of $148,000. Required: (a) Prepare a schedule of budgeted cash collections for sales on account for each of the months October to December 2020 (b) Prepare a schedule of expected cash disbursements for purchases on account for the quarter to December 31, 2020. (c) Prepare a cash budget, with a total column, for the quarter ending December 31, 2020, showing the receipts & payments for each month. (d) Companies in the industry in which BG Merchandising operates are required to maintain a minimum cash balance of $120,000 each month. Suggest four (4) possible internal measures that may be employed by management to address any expected shortfall reflected in the budget prepared in part (c) above.
Expert Solution
steps

Step by step

Solved in 2 steps with 7 images

Blurred answer
Knowledge Booster
Ratio Analysis
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.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education