Problem 7-7A

You are provided with the following information taken from Metlock, Inc.s March 31, 2017, balance sheet.

Cash		$ 11,860
Accounts receivable		23,480
Inventory		36,810
Property, plant, and equipment, net of depreciation		123,700
Accounts payable		22,430
Common stock		152,000
Retained earnings		12,240

Additional information concerning Metlock, Inc. is as follows.

1.		Gross profit is 25% of sales.
2.		Actual and budgeted sales data:
		March (actual)		$47,200
		April (budgeted)		70,800

3.		Sales are both cash and credit. Cash collections expected in April are:
		March		$18,880		(40% of $47,200)
		April		42,480		(60% of $70,800)
				$61,360

4.		Half of a months purchases are paid for in the month of purchase and half in the following month. Cash disbursements expected in April are:
		Purchases March	$22,430
		Purchases April	28,140
			$50,570

5.		Cash operating costs are anticipated to be $12,570 for the month of April.
6.		Equipment costing $2,780 will be purchased for cash in April.
7.		The company wishes to maintain a minimum cash balance of $12,230. An open line of credit is available at the bank. All borrowing is done at the beginning of the month, and all repayments are made at the end of the month. The interest rate is 14% per year, and interest expense is accrued at the end of the month and paid in the following month.

Prepare a cash budget for the month of April. Determine how much cash Metlock, Inc. must borrow, or can repay, in April.

METLOCK, INC. Cash Budget For the Year Ended April 30, 2017 v Beginning cash balance 11,B0 Add