Check my work The president of the retailer Prime Products has just approached the company's bank...

Transcribed Image Text:

Check my work The president of the retailer Prime Products has just approached the company's bank with a request for a $79,000, 90- day loan. The purpose of the loan is to assist the company in acquiring inventories. Because the company has had some difficulty in paying off its loans in the past, the loan officer has asked for a cash budget to help determine whether the loan should be made. The following data are available for the months April through June, during which the loan will be used: a. On April 1, the start of the loan period, the cash balance will be $16,500. Accounts receivable on April 1 will total $190,400, of which $163,200 will be collected during April and $21,760 will be collected during May. The remainder will be uncollectible. b. Past experience shows that 30% of a month's sales are collected in the month of sale, 60% in the month following sale, and 8% in the second month following sale. The other 2% is bad debts that are never collected. Budgeted sales and expenses for the three-month period follow: April May June Sales (all on account) 312,000 428,000 319,000 $ $ $ $ $ $ Merchandise purchases 204,000 162,000 178,500 $ Payroll $ $ 24,000 24,000 18,900 $ $ $ Lease payments 24,800 24,800 24,800 $ $ $ Advertising 79,200 79,200 74,480 $ Equipment purchases 78,000 $ $ Depreciation $ 17,200 17,200 17,200 c. Merchandise purchases are paid in full during the month following purchase. Accounts payable for merchandise purchases during March, which will be paid in April, total $160,000. d. In preparing the cash budget, assume that the $79,000 loan will be made in April and repaid in June. Interest on the loan will total $1,140. Required: 1. Calculate the expected cash collections for April, May, and June, and for the three months in total. 2. Prepare a cash budget, by month and in total, for the three-month period. Complete this question by entering your answers in the tabs below. Required Required 2 Calculate the expected cash collections for April, May, and June, and for the three months in total. Total cash collections Schedule of Expected Cash Collections April May June Quarter Required: 1. Calculate the expected cash collections for April, May, and June, and for the three months in total. 2. Prepare a cash budget, by month and in total, for the three-month period. Complete this question by entering your answers in the tabs below. Required Required Prepare a cash budget, by month and in total, for the three-month period. Note: Cash deficiency, repayments and interest should be indicated by a minus sign. Prime Products Cash Budget April May June Quarter Beginning cash balance Add receipts: Collections from customers Total cash available Less cash disbursements: Merchandise purchases Payroll Lease payments Advertising Equipment purchases Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayments Interest Total financing Ending cash balance < Required 1 Required 2 > Check my work The president of the retailer Prime Products has just approached the company's bank with a request for a $79,000, 90- day loan. The purpose of the loan is to assist the company in acquiring inventories. Because the company has had some difficulty in paying off its loans in the past, the loan officer has asked for a cash budget to help determine whether the loan should be made. The following data are available for the months April through June, during which the loan will be used: a. On April 1, the start of the loan period, the cash balance will be $16,500. Accounts receivable on April 1 will total $190,400, of which $163,200 will be collected during April and $21,760 will be collected during May. The remainder will be uncollectible. b. Past experience shows that 30% of a month's sales are collected in the month of sale, 60% in the month following sale, and 8% in the second month following sale. The other 2% is bad debts that are never collected. Budgeted sales and expenses for the three-month period follow: April May June Sales (all on account) 312,000 428,000 319,000 $ $ $ $ $ $ Merchandise purchases 204,000 162,000 178,500 $ Payroll $ $ 24,000 24,000 18,900 $ $ $ Lease payments 24,800 24,800 24,800 $ $ $ Advertising 79,200 79,200 74,480 $ Equipment purchases 78,000 $ $ Depreciation $ 17,200 17,200 17,200 c. Merchandise purchases are paid in full during the month following purchase. Accounts payable for merchandise purchases during March, which will be paid in April, total $160,000. d. In preparing the cash budget, assume that the $79,000 loan will be made in April and repaid in June. Interest on the loan will total $1,140. Required: 1. Calculate the expected cash collections for April, May, and June, and for the three months in total. 2. Prepare a cash budget, by month and in total, for the three-month period. Complete this question by entering your answers in the tabs below. Required Required 2 Calculate the expected cash collections for April, May, and June, and for the three months in total. Total cash collections Schedule of Expected Cash Collections April May June Quarter Required: 1. Calculate the expected cash collections for April, May, and June, and for the three months in total. 2. Prepare a cash budget, by month and in total, for the three-month period. Complete this question by entering your answers in the tabs below. Required Required Prepare a cash budget, by month and in total, for the three-month period. Note: Cash deficiency, repayments and interest should be indicated by a minus sign. Prime Products Cash Budget April May June Quarter Beginning cash balance Add receipts: Collections from customers Total cash available Less cash disbursements: Merchandise purchases Payroll Lease payments Advertising Equipment purchases Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayments Interest Total financing Ending cash balance < Required 1 Required 2 >