Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The president of the retailer Prime Products has just approached the company's bank with a request for a $77,000, 90-day loan. The purpose of the

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
The president of the retailer Prime Products has just approached the company's bank with a request for a $77,000, 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: a. On April 1, the start of the loan period, the cash balance will be $36,600. Accounts receivable on April 1 will total $187.600, of which $160,800 will be collected during April and $21,440 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 May Sales (all on account) Merchandise purchases Payroll Lease payments Advertising Equipment purchases Depreciation April June $ 330,00 $ 550, eee $ 307, eee $ 253,000 $ 2e7, eee $ 143, eee $ 26,880 $ 26,898 $ 18,500 $ 32,680 $ 32,600 $ 32,608 $ 71,400 $ 71,400 $ 85,420 89,00 $ 29,800 $ 29,800 $ 29,800 $ 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 $167.500 d. In preparing the cash budget, assume that the $77,000 loan will be made in April and repaid in June. Interest on the loan will total $1120 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. Calculate the expected cash collections for April, May, and June, and for the three months in total. Schedule of Expected Cash Collections April May June Quarter Total cash collections 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 April May June Quarter Beginning cash balance Add receipts: Collections from customers Total cash available Less cash disbursements: Merchandise purchases Payroll Lease payments Advertising Equipment purchases Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayments Interest Total financing Ending cash balance

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Towards A Strategic Human Resource Management Roles Of HR Audit And Org Culture

Authors: Adel Al Samman

1st Edition

3330653051, 978-3330653054

More Books

Students also viewed these Accounting questions