Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

During the last week of August, Oneida Companys owner approaches the bank for a $99,500 loan to be made on September 2 and repaid on

During the last week of August, Oneida Companys owner approaches the bank for a $99,500 loan to be made on September 2 and repaid on November 30 with annual interest of 10%, for an interest cost of $2,488. The owner plans to increase the stores inventory by $60,000 during September and needs the loan to pay for inventory acquisitions. The banks loan officer needs more information about Oneidas ability to repay the loan and asks the owner to forecast the stores November 30 cash position. On September 1, Oneida is expected to have a $4,000 cash balance, $116,800 of net 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* September October November
Sales $ 250,000 $ 445,000 $ 520,000
Merchandise purchases 225,000 210,000 194,000
Cash payments
Payroll 20,400 21,900 23,600
Rent 11,000 11,000 11,000
Other cash expenses 33,900 29,800 20,250
Repayment of bank loan 99,500
Interest on the bank loan 2,488

*Operations began in August; August sales were $160,000 and purchases were $110,000. The budgeted September merchandise purchases include the inventory increase. All sales are on account. The company predicts that 27% of credit sales is collected in the month of the sale, 44% in the month following the sale, 22% in the second month, 6% in the third, and the remainder is uncollectible. Applying these percents to the August credit sales, for example, shows that $70,400 of the $160,000 will be collected in September, $35,200 in October, and $9,600 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 $110,000 August purchases, $66,000 will be paid in September and $44,000 in October.

Prepare a cash budget for September, October, and November. (Round your final answers to the nearest whole dollar.)

ONEIDA COMPANY
Cash Budget
For September, October, and November
September October November
Beginning cash balance $4,000
Cash receipts
Total cash available
Cash payments:
Total cash payments 0 0 0
Ending cash balance

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

The Essential Controller An Introduction To What Every Financial Manager Must Know

Authors: Steven M. Bragg

2nd Edition

1118169972, 9781118169971

More Books

Students also viewed these Accounting questions

Question

Describe alternative training and development delivery systems.

Answered: 1 week ago

Question

Summarize the learning organization idea as a strategic mind-set.

Answered: 1 week ago