Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Need help with this cash budget section highlighted below. See all notes following with details. Timeline Beginning Cash Balance Cash Collections Total Cash Available Cash
Need help with this cash budget section highlighted below. See all notes following with details.
Timeline Beginning Cash Balance Cash Collections Total Cash Available Cash Payments: Merchandise Purchases Sales Commissions Sales Salaries Cash Budget October November December Total $45,000 $145,000 $244,921 $45,000 $383,325 $553,050 $667,500 $1,603,875 $428,325 $698,050 $912,421 $1,648,875 $160,000 $386,380 $409,570 $955,950 $9,750 $12,750 $18,750 $41,250 $10,000 $10,000 $10,000 $30,000 Advertisting Expense $2,000 $2,000 $2,000 $6,000 General & Admin Salaries $12,500 $12,500 $12,500 $37,500 Clerical Wages $15,000 $15,000 $15,000 $45,000 Rent $13,500 $13,500 $13,500 $40,500 Office Supplies $375 $375 $375 $1,125 Prepaid Insurance - Expire December / Non Renewal $1,500 $1,500 Taxes Payable $68,500 $68,500 Long Term Debt Loan $55,000 $55,000 Line of Credit - Sept Total Cash Payments $100,000 $323,125 $100,000 $452,505 $606,695 $1,382,325 Cash on Hand $105,200 $245,545 $305,726 $266,550 Over/-Short for Cash Minimum Balance Requirement -$39,800 $100,545 $160,726 Interest Payment $1,117 $624 $624 $2,365 Loan Payment $74,917 $74,917 5 Line of Credit Borrowing Ending Cash Balance $40,917 $145,000 $0 $244,921 $0 $40,917 $230,185 $230,185 Minimum Cash Balance = $145,000 Interest 10%/Year = 0.0083%/Month
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