Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Archer Electronics Company's actual sales and purchases for April and May are shown here along with forecast sales and purchases for June through September: April

image text in transcribedimage text in transcribed

Archer Electronics Company's actual sales and purchases for April and May are shown here along with forecast sales and purchases for June through September: April (actual) May (actual) June (forecast) July (forecast) August (forecast) September (forecast) Sales $370,000 350,000 325,000 325,000 340,000 380,000 Purchases $155,000 145,000 145,000 205,000 225,000 220,000 The company makes 20 percent of its sales for cash and 80 percent on credit. Of the credit sales, 50 percent are collected in the month after the sale and 50 percent are collected two months later. Archer pays for 20 percent of its purchases in the month after purchase and 80 percent two months after. Labor expense equals 15 percent of the current month's sales. Overhead expense equals $12,500 per month. Interest payments of $32,500 are due in June and September. A cash dividend of $52,500 is scheduled to be paid in June. Tax payments of $25,500 are due in June and September. There is a scheduled capital outlay of $350,000 in September. Archer Electronics' ending cash balance in May is $22,500. The minimum desired cash balance is $10,500. c. Prepare a complete monthly cash budget with borrowing and repayments for June through September. The maximum desired cash balance is $50,500. Excess cash (above $50,500) is used to buy marketable securities. Marketable securities are sold before borrowing funds in case of a cash shortfall (less than $10,500). (Negative amounts should be indicated by a minus sign. Assume the June beginning loan balance and beginning marketable security balance is $0.) Archer Electronics Cash Budget June $ Total cash receipts Total cash payments July 335,000 (190,000) 145,000 $ 50,500 195,500 $ August 328,000 (251,500) 76,500 $ 50,500 127,000 $ 353,000 $ (324,750) 28,250 $ 22,500 50,750 $ Net cash flow $ September 342,000 (683,500) (341,500) 50,500 (291,000) 55,000 55,000 Beginning cash balance Cumulative cash balance $ Borrow 0 0 0 Repay loan 0 0 0 Sell marketable securities Buy marketable securities Ending cash balance $ 50,750 $ 195,500 $ 127,000 $ Cumulative loan balance (181,000) 23,000 (270,250) Cumulative marketable securities 11,500 140,000 118,750

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Dividend Policy On Share Price Volatility In Indian Stock Market

Authors: Vijay Deswal

1st Edition

3841859623, 978-3841859624

More Books

Students also viewed these Finance questions

Question

How efficient is your learning and development department?

Answered: 1 week ago