Friendly Freddie's is an independently owned major appliance and electronics discount chain with seven stores located in a Midwestern metropolitan area. Rapid expansion has created the need for careful planning of cash requirements to ensure that the chain is able to replenish stock adequately and meet payment schedules to creditors. Fred Ferguson, founder of the chain, has established a banking relationship that provides a $200,000 line of credit to Friendly Freddie's. The bank requires that a minimum balance of $8,200 be kept in the chain's checking account at the end of each month. When the balance goes below 58.200, the bank automatically extends the line of credit in multiples of $1,000 so that the checking account balance is at least .200 at month-end. Friendly Freddie's attempts to borrow as little as possible and repays the loans quickly in multiples of $1,000 plus 2 percent monthly interest on the entire loan balance. Interest payments and any principal payments are paid at the end of the month following the loan. The chain currently has no outstanding loans. $8,800 14,000 29,000 44,000 U DLYang cash balance Estimated cash sales: October November December Sales on account: July (actual) August (actual) September (actual) October (estimated) November (estimated) 130,000 104,000 128,000 135,000 142,000 188,000 December (estimated) Projected cash collection of sales on account is estimated to be 70 percent in the month following the sale, 20 percent in the second month following the sale, and 6 percent in the third month following the sale. The 4 percent beyond the third month following the sale is determined to be collectible. In addition, the chain is scheduled to receive $13,000 cash on a note receivable in October All inventory purchases are made on account as the chain has excellent credit with all vendors because of a strong payment history. The following information regarding inventory purchases is available Inventory Purchases September (actual) October (estimated) November (estimated) December (estimated) $120,000 112,000 128,000 95,000 Cash disbursements for inventory are made in the month following purchase using an average cash discount of 3 percent for timely payment. Monthly cash disbursements for operating expenses during October, November, and December are estimated to be $38,000, $41,000, and 546,000, respectively. Required: Prepare Friendly Freddie's cash budget for the months of October, November, and December showing all receipt, disbursements, and credit line activity where applicable. (CMA adapted). Enter all cash disbursements as positive values. If a cash balance is negative, enter the amount as a negative valut here applicable. (CMA adapted). Enter all cash disbursements as positive values. If a cash balance is negative, enten Friendly Freddie's Cash Budget October through December October November $ 8,800 vs December Beginning cash balance Receipts: Cash sales 14,000 29,000 44,000 Collections of sales on account Note receivable repayment Total cash available Disbursements: Payment of inventory purchases Operating expenses Loan repayment Interest Total disbursements Cash balance Bank loan Adjusted cash balance m Check My Work
