During the last week of August, Apache Arts Company's owner approaches the bank for an $107,500 loan to be made on September 2 and repaid on November 30 with annual interest of 12%, for an interest cost of $3,225. The owner plans to increase the store's inventory by $60,000 during September and needs the loan to pay for inventory acquisitions. The bank's loan officer needs more information about Apache Arts' ability to repay the loan and asks the owner to forecast the store's November 30 cash position. On September 1 Apache Arts is expected to have a $4,000 cash balance, $129,600 of accounts receivable, and $100,000 of accounts payable. Its budgeted sales, merchandise purchases, and various cash disbursements for the next three months follow Budgeted Figures* Sales September October November $ 260,000 $435,000 460,000 240,000 220,000 Merchandise purchases Cash disbursements 200,000 Payroll 22,050 24,200 20.400 Rent 10,000 33,600 10,000 10,000 Other cash expenses Repayment of bank loan 28,800 20,350 107,500 3,225 Interest on the bank loan Operations began in August; August sales were S180,000 and purchases were $105,000. The budgeted September merchandise purchases include the inventory increase. All sales are on account. The company predicts that 28% of credit sales is collected in the month of the sale, 43% in the month following the sale, 23% in the second month, 5% in the third, and the remainder is uncollectible. Applying these percents to the August credit sales, for example, shows that $77,400 of the $180,000 will be collected in September, $41,400 in October, and $9,000 in November. All merchandise is purchased on credit: 60% of the balance is paid in the month following a purchase, and the remaining 40% is paid in the second month. For example, of the $105,000 August purchases, $63,000 will be paid in September and $42,000 in October of credl ae s i.s t77 40 o t purchased on Required: Prepare a cash budget for September, October, and November for Apache Arts Company. (Input all amounts as positive values. Leave no cells blank - be certain to enter "O" wherever required. Round your intermediate calculations and final answers to the nearest dollar amount. Omit the "$" sign in your response.) APACHE ARTS COMPANY Cash Budget For September, October, and November September October November S 4000$ Beginning cash balance Cash receipts Collection on accounts receivable Receipts from bank loan Total cash available Cash disbursements Payments on accounts payable Payroll Rent Other cash expenses Repayment on bank loan Interest on bank loan Total cash disbursements Ending cash balance
