Susan's Silken Scarves Ltd. produces scarves in a variety of designer colours. 2021 Master budget data is as follows:

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question
Question 25
V Saved
Susan's Silken Scarves Ltd. produces scarves in a variety of designer colours. 2021
Master budget data is as follows:
1
3
4
Quarter
(Jan - Mar)
(Apr - Jun)
(Jul - Sep)
(Oct - Dec)
Sales (all on account)
$1,500,000
$1,800,000
$2,100,000
$2,400,000
Raw material purchases
$450,000
$540,000
$630,000
$720,000
Direct labour wages
$600,000
$720,000
$840,000
$960,000
Manufacturing overheard (includes $50,000 depreciation per quarter)
$150,000
$180,000
$210,000
$240,000
SG&A expenses (includes $35,000 depreciation per quarter)
$195,000
$225,000
$230,000
$235,000
Additional information:
1. 80% of sales are collected in the current quarter, 20% in the following quarter.
2. Current quarter raw material purchases are paid in the following quarter.
3. Direct labour, manufacturing overhead and SG&A expenses are paid in the quarter
incurred.
4. Sales for the quarter ended December, 31, 2020 were $1,200,000.
5. The accounts payable balance at the end of 2020 was $275,000.
Required: For the first quarter of 2021 (use the space below and show your work)
a) What were the total cash receipts?
b) What were the total cash disbursements
d) What was the ending balance in accounts receivablé? (
Paragraph
B
I
U v
+ v
Part a)
Part c)
Part a)
Add a File
Record Audio
Record Video
Transcribed Image Text:Question 25 V Saved Susan's Silken Scarves Ltd. produces scarves in a variety of designer colours. 2021 Master budget data is as follows: 1 3 4 Quarter (Jan - Mar) (Apr - Jun) (Jul - Sep) (Oct - Dec) Sales (all on account) $1,500,000 $1,800,000 $2,100,000 $2,400,000 Raw material purchases $450,000 $540,000 $630,000 $720,000 Direct labour wages $600,000 $720,000 $840,000 $960,000 Manufacturing overheard (includes $50,000 depreciation per quarter) $150,000 $180,000 $210,000 $240,000 SG&A expenses (includes $35,000 depreciation per quarter) $195,000 $225,000 $230,000 $235,000 Additional information: 1. 80% of sales are collected in the current quarter, 20% in the following quarter. 2. Current quarter raw material purchases are paid in the following quarter. 3. Direct labour, manufacturing overhead and SG&A expenses are paid in the quarter incurred. 4. Sales for the quarter ended December, 31, 2020 were $1,200,000. 5. The accounts payable balance at the end of 2020 was $275,000. Required: For the first quarter of 2021 (use the space below and show your work) a) What were the total cash receipts? b) What were the total cash disbursements d) What was the ending balance in accounts receivablé? ( Paragraph B I U v + v Part a) Part c) Part a) Add a File Record Audio Record Video
Expert Solution
steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Budgeting
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