Question
Cash Budget Citizens Produce Co-op is one of the biggest produce operations in northern Texas. Credit sales to retailers in the area constitute 80 percent
Cash Budget
Citizens Produce Co-op is one of the biggest produce operations in northern Texas. Credit sales to retailers in the area constitute 80 percent of Citizens Produces business; cash sales to customers at the companys retail outlet make up the other 20 percent. Collection records indicate that Citizens Produce collects payment on 50 percent of all credit sales during the month of sale, 30 percent in the month after the sale, and 20 percent in the second month after the sale.
The companys total sales in May were $60,000; in June, they were $70,000. Anticipated sales in July are $75,000; in August, $80,000; and in September, $90,000. The companys produce purchases are expected to total $45,000 in July, $51,000 in August, and $60,000 in September. The company pays for all purchases in cash.
Projected monthly costs for the quarter include $1,000 for heat, light, and power; $400 for bank fees; $2,000 for rent; $1,120 for supplies; $1,705 for depreciation of equipment; $1,285 for equipment repairs; and $500 for miscellaneous expenses. Other projected costs for the quarter are salaries and wages of $18,700 in July, $19,500 in August, and $20,600 in September.
The companys cash balance at June 30 was $2,000. Effective July 1, the company has a new policy of maintaining a minimum monthly cash balance of $3,000 and can borrow from the bank in multiples of $100.
1. Prepare a monthly cashbudgetfor Citizens Produce Co-op for the quarter ended September 30. Show the computation of cash receipts from credit sales in detail using the section below. If an amount is zero, enter "0".
Cash Receipts on Account | |||||||
Month | Total Credit Sales | Collection | July | August | September | ||
May | $ | % | $ | $ | $ | ||
June | $ | % | |||||
$ | % | ||||||
July | $ | % | |||||
$ | % | ||||||
$ | % | ||||||
August | $ | % | |||||
$ | % | ||||||
September | $ | % | |||||
Totals | $ | $ | $ |
Citizens Produce Co-op Monthly Cash Budgets For the Quarter Ended September 30 | ||||
July | August | September | Quarter | |
Cash receipts: | ||||
Cash sales | $ | $ | $ | $ |
Credit sales | ||||
Total cash receipts | $ | $ | $ | $ |
Cash payments: | ||||
Produce purchases | $ | $ | $ | $ |
Salaries and wages | ||||
Heat, light, and power | ||||
Bank fees | ||||
Rent | ||||
Supplies | ||||
Equipment repairs | ||||
Miscellaneous | ||||
Total cash payments | $ | $ | $ | $ |
Cash increase (decrease) | $ | $ | $ | $ |
Beginning cash balance | ||||
Borrowing | ||||
Ending cash balance | $ | $ | $ | $ |
2. Should Citizens Produce anticipate taking out a loan during the quarter? If so, how much should it borrow, and when?
The input in the box below will not be graded, but may be reviewed and considered by your instructor.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started