PLEASE SHOW EXCEL WORKINGS

James Buchanan Orthotics and Prosthetics is planning to request a line of credit from its bank. The company has produced sales estimates, and these appear in the worksheet below. Collection estimates are as follows: 10 percent within the month of sale, 75 percent in the month following the sale, and 15 percent in the second month following the sale. Labor and supplies estimates also appear in the worksheet below. Payments for labor and supplies are typically made during the the one in which these costs have been incurred. General and administrative salaries will amount to approximately $27,000 a month; lease payments under long-term lease contracts will be $9,000 a month; depreciation charges will be $36,000 a month; miscellaneous expenses will be $2,700 a month; income tax payments of $63,000 will be due in both September and December, and a progress payment of $180,000 on a new building must be paid in October. Cash on hand on July 1 will amount to $132,000, and a minimum cash balance of $90,000 will be maintained throughout the cash budget period. What loan will be the company require in October? ANSWER May June July August September October November December January $180,000 $180,000 $360,000 $540,000 $720,000 $360,000 $360,000 $90,000 $180,000 Collections worksheet: Billed charges Collections Within 30 days 30-60 days 60-90 days Total collections $0 $0 Supplies worksheet: Amount of labor and supplies Payments made for labor and supplies $90,000 $126,000 $882,000 $300,000 $234,000 $162,000 $90,000 $90,000 $0 Net cash gain (loss): Total collections (line 3) Total purchases (line 5) General and administrative salaries Lease payments Miscellaneous expenses Taxes Progress payment 13. Total payments Net cash gain(or loss) -$27,000 $9,000 -$2,700 $27,000 $9,000 $2,700 $27,000 $9,000 $2,700 $27,000 $9,000 $2,700 $27,000 $9,000 $2,700 -$63,000 $27,000 $9,000 $2,700 $27,000 $9,000 $2,700 $27,000 $9,000 $2,700 -$63,000 $27,000 $9,000 $2,700 lo $180,000 14. 15. $132,000 Borrowing/surplus summary: Cash at beginning with no borrowing 16. Cash at end with no borrowing (line 14+15) Target cash balance (given) Cumulative surplus cash(or loan balance) 17. $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000