The president of the retailer Prime Products has just approached the company's bank with a request for a $71.000, 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 On April 1. the start of the loan period, the cash balance will be $43,800 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 soles and expenses for the three- month period follow Sales (all on account) Merchandise purchases Payroll Lease payments Advertising Equipment purchases Depreciation April May June $ 235,000 $ 652,000 $ 342,000 $ 197,000 $ 213,500 $ 151,000 $ 33,600 $ 33,600 $ 23,100 $ 39,600 $ 39,600 $ 39,600 $ 70,200 $ 70,200 $ 83,230 $70,000 $ 31,200 $ 31,200 $ 31,200 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 $145,500 d. In preparing the cash budget, assume that the $71.000 loan will be made in April and repaid in June Interest on the loan will total $1060 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 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 Schedule of Expected Cash Collections April May June Quarter Total cash collections (Required Required 2 > Complete this question by entering your answers in the tabs below. Required 1 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.) May June Quarter 143.920 147 500 147,500 0 143.920 Prime Products Cash Budget April Beginning cash balance $ 43,800 s Add receipts Collections from customers Total cash available 43,800 Less cash disbursements Merchandise purchases Payroll Lease payments Advertising Equipment purchases Total cash disbursements 0 Excess (deficiency) of cash available over disbursements 43.800 Financing Borrowings Repayments Interest Total financing 0 Ending cash balance $ 43,800 5 0 0 147,500 0 143,920 0 0 147.500 5 0 $ 143,920