Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Graham Potato Company has projected sales of $13,800 in September, $16,500 In October, $23,800 In November, and $19,800 In December. Of the company's sales,

image text in transcribed

Graham Potato Company has projected sales of $13,800 in September, $16,500 In October, $23,800 In November, and $19,800 In December. Of the company's sales, 25 percent are paid for by cash and 75 percent are sold on credit. Experience shows that 40 percent of accounts receivable are paid in the month after the sale, while the remaining 60 percent are paid two months after. Determine collections for November and December. Also assume Graham's cash payments for November and December are $20,000 and $12,500, respectively. The beginning cash balance in November is $5,000, which is the desired minimum balance. a. Prepare a cash receipts schedule for November and December. Sales Credit sales Cash sales One month after sale Two months after sale Total cash receipts Answer is complete and correct. Graham Potato Company Cash Receipts Schedule September October November December $ 13,800 $ 16,500 $ 23,800 $ 19,800 10,350 12,375 17,850 14,850 $ 5,950 $ 4,950 4,950 7,140 6,210 7,425 $ 17,110 19,515 b. Prepare a cash budget with borrowing needed or repayments for November and December. Note: Negative amounts should be indicated by a minus sign. Assume the November beginning loan balance is $0. Leave no cells blank be certain to enter O wherever required. Answer is complete but not entirely correct. Graham Potato Company Cash Budget November December Total cash receipts Total cash payments $ 17,110 $ 20,000 19,515 12,500 Net cash flow $ 37,110 $ 32,015 Beginning cash balance 5,000 5,000 Cumulative cash balance $ 42,110 $ 37,015 Monthly borrowing (repayment) 2,890 2,890 Ending cash balance $ 45,000 $ 39,905 Cumulative loan balance $ 2,890 $ 0

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

Core Concepts Of Accounting Information Systems

Authors: Nancy A. Bagranoff, Mark G. Simkin, Carolyn Strand Norman

11th Edition

9780470507025, 0470507020

More Books

Students also viewed these Accounting questions

Question

3.3

Answered: 1 week ago