Question
Natural Beauty, Inc., a distributor of natural cosmetics, is ready to begin its third quarter, in which peak sales occur. The company has requested a
Natural Beauty, Inc., a distributor of natural cosmetics, is ready to begin its third quarter, in which peak sales occur. The company has requested a $60,000, 90-day loan from its bank to help meet cash requirements during the quarter. Because Natural Beauty has experienced difficulty in paying off its loans in the past, the banks loan officer has asked the company to prepare a cash budget for the quarter. In response to this request, the following data have been assembled:
a. | On July 1, the beginning of the third quarter, the company will have a cash balance of $39,000. |
b. | Actual sales for the last two months and budgeted sales for the third quarter follow (all sales are on account): |
May (actual) | $ | 380,000 |
June (actual) | $ | 340,000 |
July (budgeted) | $ | 390,000 |
August (budgeted) | $ | 450,000 |
September (budgeted) | $ | 447,000 |
Past experience shows that 25% of a month's sales are collected in the month of sale, 70% in the month following sale, and 2% in the second month following sale. The remainder is uncollectible. |
c. | Budgeted merchandise purchases and budgeted expenses for the third quarter are given below: |
July | August | September | |||||||
Merchandise purchases | $ | 234,000 | $ | 225,000 | $ | 268,200 | |||
Salaries and wages | $ | 68,000 | $ | 68,000 | $ | 58,000 | |||
Advertising | $ | 78,000 | $ | 88,000 | $ | 89,000 | |||
Rent payments | $ | 23,000 | $ | 23,000 | $ | 23,000 | |||
Depreciation | $ | 44,000 | $ | 44,000 | $ | 44,000 | |||
Merchandise purchases are paid in full during the month following purchase. Accounts payable for merchandise purchases on June 30, which will be paid during July, total $204,000. | |
d. | Equipment costing $20,000 will be purchased for cash during July. |
e. | In preparing the cash budget, assume that the $60,000 loan will be made in July and repaid in September. Interest on the loan will total $1,600. |
Required: | |
1. | Prepare a schedule of expected cash collections for July, August, and September and for the quarter in total. |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started