Problem 8-23 Schedule of Expected Cash Collections; Cash Budget [LO8-2, LO8-8] 10 The president of the retailer Prime Products has just approached the company's bank with a request for a $93.000, 90-day loan. The purpose of the loan is to assist the company in acquiring inventories. Because the company has had some difficulty in paying off its loans in the past, the loan officer has asked for a cash budget to help determine whether the loan should be made. The following data are available for the months April through June, during which the loan will be used: 1,4 points a. On April 1. the start of the loan period, the cash balance will be $36,000. Accounts receivable on April 1 will total $179,200, of which $153,600 will be collected during April and $20.480 will be collected during May. The remainder will be uncollectible. b. Past experience shows that 30% of a month's sales are collected in the month of sale, 60% in the month following sale, and 8% in the second month following sale. The other 2 % is bad debts that are never collected. Budgeted sales and expenses for the three- month period follow eBook References April May June Sales (all on account) $232,000 $476,000 $296, 000 Merchandise purchases $188,000 $163,500 $135,500 Payroll Lease payments Advertising 22,800 $ 22,800 26,900 31,400 $ 31,400 31,400 63,600 63,600 41,680 Equipment purchases Depreciation 102,000 17,800 17,800 17, 800 c. Merchandise purchases are paid in full during the month following purchase. Accounts payable for merchandise purchases during March, which will be paid in April, total $162,500. d. In preparing the cash budget, assume that the $93.000 loan will be made in April and repaid in June. Interest on the loan will total $1,280 Required: 1. Calculate the expected cash collections for April, May, and June, and for the three months in total. 2 Prepare a cash budget, by month and in total, for the three-month period. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Calculate the expected cash collections for April, May, and June, and for the three months in total. April May June Quarter Total cash collections Problem 8-23 Schedule of Expected Cash Collections; Cash Budget [LO8-2, LO8-8) 10 The president of the retailer Prime Products has just approached the company's bank with a request for a $93,000, 90-day loan. The purpose of the loan is to assist the company in acquiring inventories. Because the company has had some difficulty in paying off its loans in the past, the loan officer has asked for a cash budget to help determine whether the loan should be made. The following data are available for the months April through June, during which the loan will be used: 1.4 polrt a. On April 1, the start of the loan period, the cash balance will be $36,000. Accounts receivable on April 1 will total $179,200, of which $153,600 will be collected during April and $20.480 will be collected during May. The remainder will be uncollectible. b. Past experience shows that 30 % of a month's sales are collected in the month of sale, 60 % in the month following sale, and 8% in the second month following sale. The other 2 % is bad debts that are never collected. Budgeted sales and expenses for the th ree- month period follow: Referenssa April ay June Sales all on account) $232,000 $476, 000 $296, 000 Merchandise purchases $188,000 $163,500 $135, 500 22, 800 $ 22,800 26,900 31,400 31,400 31,400 63, 600 $ 63, 600 41, 680 Payroll Lease payments Advertising Equipment purchases Depreciation 102,000 $ 17,800 17,800 $ 17,800 c Merchandise purchases are paid in full during the month following purchase. Accounts payable for merchandise purchases during March, which will be paid in April, total $162,500. d. In preparing the cash budget, assume that the $93,000 loan will be made in April and repaid in June. Interest on the loan will total $1,280. Required: 1. Calculate the expected cash collections for April, May, and June, and for the three months in total. 2 Prepare a cash budget, by month and in total, for the three-month period Complete this question by entering your answers in the tabs below. Required Required 2 Prepare a cash budget, by month and in total, for the three-month period. (Cash deficiency, repayments and interest should be indicated by a minus sign.) Prime Products Cash Budget Quarter April May June Beginning cash balance Add receipts: Collections from customers Tatal cash available Less cash disbursements Merchandise purchases ayrol Lease payments Advertising Equipment purchases Tatal cash disbursements Excess (deficiency) of cash available over disbursements Financing Borrowings Repayments Interest Tatal financing Ending cash balance Required 1 Required 2