Question

Abacus Company sells its product for $180 per unit. Its actual and projected sales follow.   ...

Abacus Company sells its product for $180 per unit. Its actual and projected sales follow.
   Units Dollars
  April (actual) 6,000       $1,080,000   
  May (actual) 2,000       360,000   
  June (budgeted) 7,000       1,260,000   
  July (budgeted) 6,500       1,170,000   
  August (budgeted) 3,800       684,000   

All sales are on credit. Recent experience shows that 22% of credit sales is collected in the month of the sale, 48% in the month after the sale, 28% in the second month after the sale, and 2% proves to be uncollectible. The product’s purchase price is $110 per unit. All purchases are payable within 12 days. Thus, 60% of purchases made in a month is paid in that month and the other 40% is paid in the next month. The company has a policy to maintain an ending monthly inventory of 24% of the next month’s unit sales plus a safety stock of 195 units. The April 30 and May 31 actual inventory levels are consistent with this policy. Selling and administrative expenses for the year are $1,692,000 and are paid evenly throughout the year in cash. The company’s minimum cash balance at month-end is $90,000. This minimum is maintained, if necessary, by borrowing cash from the bank. If the balance exceeds $90,000, the company repays as much of the loan as it can without going below the minimum. This type of loan carries an annual 12% interest rate. On May 31, the loan balance is $45,500, and the company’s cash balance is $90,000.

1.

value:
10.00 points

Required information

Required:
1.

Prepare a table that shows the computation of cash collections of its credit sales (accounts receivable) in each of the months of June and July. (Omit the "$" & "%" signs in your response.)


Cash collections of credit sales (accounts receivable)
  From sales in Total % Collected June July
  April $ % $   
  May           
     $   
  June           
       
  July           
  
  Total collected $    $   
  

References

WorksheetLearning Objective: 23-C2 Describe a master budget and the process of preparing it.

Difficulty: 3 HardLearning Objective: 23-P2 Link both operating and capital expenditures budgets to budgeted financial statements.

Check my work

2.

value:
10.00 points

Required information

2.

Prepare a table that shows the computation of budgeted ending inventories (in units) for April, May, June, and July. (Omit the "%" sign in your response.)

Budgeted ending inventories (in units)
April May June July
  Next month’s budgeted sales                    
  Ratio of inventory to future sales % % % %
  
  Budgeted “base” ending inventory                    
  Plus safety stock                    
  
  Budgeted ending inventory                    
  

References

WorksheetLearning Objective: 23-C2 Describe a master budget and the process of preparing it.

Difficulty: 3 HardLearning Objective: 23-P2 Link both operating and capital expenditures budgets to budgeted financial statements.

Check my work

3.

value:
10.00 points

Required information

3.

Prepare the merchandise purchases budget for May, June, and July. Report calculations in units and then show the dollar amount of purchases for each month. (Amounts to be deducted should be indicated with a minus sign. Omit the "$" sign in your response.)

  

ABACUS COMPANY
Merchandise Purchases Budgets
For May, June, and July
May June July
  (Click to select)Budgeted purchasesPayments on purchasesBeginning inventoryBudgeted ending inventoryBudgeted beginning inventory
  (Click to select)Budgeted beginning inventoryPayments on purchasesAdd: Budgeted salesBudgeted purchasesDeduct: Budgeted sales
    
  Required units of available merchandise
  (Click to select)Budgeted purchases (units)Budgeted ending inventoryBudgeted salesAdd: Beginning inventoryDeduct: Beginning inventory
  
  (Click to select)Beginning inventoryBudgeted beginning inventoryBudgeted salesBudgeted ending inventoryBudgeted purchases
    
  (Click to select)Budgeted salesPayments on purchasesBudgeted ending inventoryBudgeted cost per unitBeginning inventory $ $ $
  Budgeted cost of merchandise purchases $ $ $
  

References

WorksheetLearning Objective: 23-C2 Describe a master budget and the process of preparing it.

Difficulty: 3 HardLearning Objective: 23-P2 Link both operating and capital expenditures budgets to budgeted financial statements.

Check my work

4.

value:
10.00 points

Required information

4.

Prepare a table showing the computation of cash payments on product purchases for June and July. (Round your answers to the nearest dollar amount. Omit the "$" & "%" signs in your response.)

Cash payments on product purchases (for June and July)
  From purchases in Total % Paid June July
  May $ % $
  June     
        $
  July     
   
  Total Paid $ $
  

References

WorksheetLearning Objective: 23-C2 Describe a master budget and the process of preparing it.

Difficulty: 3 HardLearning Objective: 23-P2 Link both operating and capital expenditures budgets to budgeted financial statements.

Check my work

5.

value:
10.00 points

Required information

5.

Prepare a cash budget for June and July, including any loan activity and interest expense. Compute the loan balance at the end of each month. (Leave no cells blank - be certain to enter "0" wherever required. Input all amounts as positive values except preliminary cash balance and any repayments to bank which should be indicated by a minus sign. Round intermediate calculations and final answers to the nearest dollar amount. Omit the "$" sign in your response.)

  

ABACUS COMPANY
Cash Budget
June and July
June July
  (Click to select)Beginning cash balancePayments on purchasesInterest expenseSelling and administrative expensesAdditional loan from bank $ $
  (Click to select)Interest expenseCash receipts from customersAdditional loan from bankPayments on purchasesSelling and administrative expenses
  
  Total available cash
  Cash disbursements
     (Click to select)Repayment of loan to bankPayments on purchasesCash receipts from customersPreliminary cash balanceAdditional loan from bank
     (Click to select)Repayment of loan to bankSelling and administrative expensesCash receipts from customersPreliminary cash balanceAdditional loan from bank
     (Click to select)Repayment of loan to bankCash receipts from customersAdditional loan from bankPreliminary cash balanceInterest expense
  
     Total disbursements
  
  (Click to select)Interest expenseCash receipts from customersPayments on purchasesPreliminary cash balanceSelling and administrative expenses
  (Click to select)Payments on purchasesCash receipts from customersAdditional loan from bankSelling and administrative expensesInterest expense
  (Click to select)Payments on purchasesInterest expenseSelling and administrative expensesCash receipts from customersRepayment of loan to bank
  
  (Click to select)Ending cash balanceAdditional loan from bankEnding loan balancePayments on purchasesPreliminary cash balance $ $
  
  (Click to select)Ending cash balanceEnding loan balancePreliminary cash balanceAdditional loan from bankPayments on purchases $ $
  

Homework Answers

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Abacus Company sells its product for $180 per unit. Its actual and projected sales follow.   ...
Abacus Company sells its product for $180 per unit. Its actual and projected sales follow.    Units Dollars   April (actual) 6,000       $1,080,000      May (actual) 2,000       360,000      June (budgeted) 7,000       1,260,000      July (budgeted) 6,500       1,170,000      August (budgeted) 3,800       684,000    All sales are on credit. Recent experience shows that 22% of credit sales is collected in the month of the sale, 48% in the month after the sale, 28% in the second...
Abacus Company sells its product for $210 per unit. Its actual and projected sales follow.   ...
Abacus Company sells its product for $210 per unit. Its actual and projected sales follow.    Units Dollars   April (actual) 6,500       $1,365,000      May (actual) 2,400       504,000      June (budgeted) 7,500       1,575,000      July (budgeted) 4,500       945,000      August (budgeted) 4,100       861,000    All sales are on credit. Recent experience shows that 26% of credit sales is collected in the month of the sale, 44% in the month after the sale, 26% in the second...
Abacus Company sells its product for $210 per unit. Its actual and projected sales follow.   ...
Abacus Company sells its product for $210 per unit. Its actual and projected sales follow.    Units Dollars   April (actual) 6,500       $1,365,000      May (actual) 2,400       504,000      June (budgeted) 7,500       1,575,000      July (budgeted) 4,500       945,000      August (budgeted) 4,100       861,000    All sales are on credit. Recent experience shows that 26% of credit sales is collected in the month of the sale, 44% in the month after the sale, 26% in the second...
Abacus Company sells its product for $180 per unit. Its actual and projected sales follow.   ...
Abacus Company sells its product for $180 per unit. Its actual and projected sales follow.    Units Dollars   April (actual) 6,000       $1,080,000      May (actual) 2,000       360,000      June (budgeted) 7,000       1,260,000      July (budgeted) 6,500       1,170,000      August (budgeted) 3,800       684,000    All sales are on credit. Recent experience shows that 22% of credit sales is collected in the month of the sale, 48% in the month after the sale, 28% in the second...
Aztec Company sells its product for $180 per unit. Its actual and budgeted sales follow. Units...
Aztec Company sells its product for $180 per unit. Its actual and budgeted sales follow. Units Dollars April (actual) 4,500 $ 810,000 May (actual) 2,200 396,000 June (budgeted) 7,500 1,350,000 July (budgeted) 5,000 900,000 August (budgeted) 3,600 648,000 All sales are on credit. Recent experience shows that 30% of credit sales is collected in the month of the sale, 40% in the month after the sale, 29% in the second month after the sale, and 1% proves to be uncollectible....
Aztec Company sells its product for $150 per unit. Its actual and budgeted sales follow. Units...
Aztec Company sells its product for $150 per unit. Its actual and budgeted sales follow. Units Dollars April (actual) 3,500 $ 525,000 May (actual) 2,200 330,000 June (budgeted) 5,000 750,000 July (budgeted) 4,000 749,000 August (budgeted) 3,900 585,000 All sales are on credit. Recent experience shows that 26% of credit sales is collected in the month of the sale, 44% in the month after the sale, 27% in the second month after the sale, and 3% proves to be uncollectible....
Warshaw Company budgets payroll at? $4,000 per month plus a percentage of monthly sales. The June...
Warshaw Company budgets payroll at? $4,000 per month plus a percentage of monthly sales. The June operating expenses budget includes total payroll of? $10,400 with budgeted sales of? $160,000. Sales for July are budgeted at? $110,000 while purchases of inventory for July are budgeted at? $60,000. Depreciation and insurance for July are estimated at? $1,200 and? $700, respectively. Office and administrative expenses related to purchasing inventory are budgeted at? 15% of purchases for the month. The purchase of? $2,000 in...
C. The Sun Pacific Company budgeted the following sales: July​​200,000 August​​210,000 September​190,000 Sales in May were...
C. The Sun Pacific Company budgeted the following sales: July​​200,000 August​​210,000 September​190,000 Sales in May were 190,000 and in June 180,000. 60% of sales are cash, 30% of sales are to be collected the next month, and the remaining 10% in 2 months. Budgeted purchases of the required materials for production are: July​​100,000 August​​105,000 September​95,000 Purchases in June were 90,000. 70% of purchases are cash and 30% should be paid the next month. Direct Labor is 35% of purchases Selling...
Quagmire Inc. has prepared the following sales budget for the quarter of April, May and June:...
Quagmire Inc. has prepared the following sales budget for the quarter of April, May and June: Sales Budget April May June Total Sales in units 12600 16800 14400 43800 Selling price per unit x $60 x $60 x $60 Sales revenue $756000 $1008000 $864000 $2628000 All of the sales are on credit. Quagmire collects from customers as follows: 45% of sales in the month of sale 25% in the month following the sale, and 30% in the second month following...
Lilliput, a one-product mail-order firm, buys its product for $70 per unit and sells it for...
Lilliput, a one-product mail-order firm, buys its product for $70 per unit and sells it for $132 per unit. The sales staff receives a 10% commission on the sale of each unit. Its December income statement follows.    LILLIPUT COMPANY Income Statement For The Month Ended December 31, 2011   Sales $ 1,320,000   Cost of goods sold 700,000      Gross profit 620,000   Expenses      Sales commissions (10%) 132,000      Advertising 204,000      Store rent 24,200        Administrative salaries 41,000      Depreciation 51,000      Other expenses 12,200   ...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT