E8-13 practice materials PDF

Preview

Summary

E8-13 practice materials...

Description

Exerc Exercise ise 8-13 1. Schedule of expected cash collections:

From accounts receivable. From July sales: 45% × 210,000............ 55% × 210,000............ From August sales: 45% × 230,000............ 55% × 230,000............ From September sales: 45% × 220,000............ Total cash collections.......

July $136,000

Month August

September

94,500

94,500 115,500

$115,500 103,500 $126,500 $230,500 $219,000

Quarter $136,000

103,500 126,500

99,000 99,000 $225,500 $675,000

2. a. Merchandise purchases budget:

July August Sept. Total Budgeted cost of goods sold..... $126,000 $138,000 $132,000 $396,000 Add desired ending merchandise inventory*......... 27,600 26,400 28,800 28,800 Total needs.............................. 153,600 164,400 160,800 424,800 Less beginning merchandise inventory.............................. 62,000 27,600 26,400 62,000 Required purchases................. $ 91,600 $136,800 $134,400 $362,800 *

At July 31: $138,000 × 20% = $27,600. At September 30: $144,000 ×20% = $28,800.

b. Schedule of cash disbursements for purchases:

July August Sept. Total From accounts payable.......... $ 71,100 $ 71,100 For July purchases................. 27,480 $ 64,120 91,600 For August purchases............ 41,040 $ 95,760 136,800 For September purchases....... 40,320 40,320 Total cash disbursements....... $ 98,580 $105,160 $136,080 $339,820...