Sword 6 Problem 4-25 Complete cash budget (L04-2] 10 pain Harry's Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do the M Wilson, the banker will finance construction if the firm can present an acceptable three month financial plan for January through March. The following are actual and forecast sales figures Actual Forecast Additional Information November 3560,000 January 5640,000 April forecast $520,000 December 580.000 February 650,000 March 530,000 eBook Pin References of the firm's sales, 50 percent are for cash and the remaining 50 percent are on credit of credit sales, 20 percent are paid in the month after sale and 80 percent are paid in the second month after the sale Materials cost 25 percent of sales and are purchased and received each month in an amount sufficient to cover the following month's expected sales Materials are paid for in the month after they are received, Labor expense is 50 percent of sales and is paid for in the month of sales Seling and administrative expense is 15 percent of sales and is paid in the month of sales. Overhead expense is $25,000 in cash per month Depreciation expenses $11800 per month Taxes of S9,800 will be paid in January, and dividends of $11,000 will be paid in March. Cash at the beginning of January is $116,000, and the minimum desired cash balance is $111.000 a. Prepare a schedule of monthly cash receipts for January, February, and March Harry's Carryout Stores Cash Receipts Schedule December January November February March Sales Credit sales Cash salos One month after sale Two months after sale Total cash receipts $ 0$ 0$ 6 b. Prepare a schedule of monthly cash payments for January, February, and March 10 points Harry's Carryout Stores Cash Payments Schedule January February March eBook Payments for purchases Labor expense Selling and administrative Overhead Taxes Dividends Total cash payments Print 5 Os 05 o References c. Prepare a monthly cash budget with borrowings and repayments for January February, and March (Negative amounts should be indicated by a minus sign. Assume the January beginning loan balance is $0.) Harry's Carryout Stores Cash Budget January February March 0 0 0 Total cash receipts Total cash payments Net cash flow Beginning cash balance Cumulative cash balance Monthly loan (or repayment) Ending cash balance Cumulative loan balance 0 0 0 0 0