Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The president of the retailer Prime Products has just approached the companys bank with a request for a $75,000, 90-day loan. The purpose of the

The president of the retailer Prime Products has just approached the companys bank with a request for a $75,000, 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. On April 1, the start of the loan period, the cash balance will be $42,600. Accounts receivable on April 1 will total $184,800, of which $158,400 will be collected during April and $21,120 will be collected during May. The remainder will be uncollectible.

  2. Past experience shows that 30% of a months 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:

April May June
Sales (all on account) $ 280,000 $ 522,000 $ 299,000
Merchandise purchases $ 241,000 $ 170,500 $ 139,500
Payroll $ 23,000 $ 23,000 $ 26,600
Lease payments $ 23,000 $ 23,000 $ 23,000
Advertising $ 60,400 $ 60,400 $ 78,020
Equipment purchases $ 108,000
Depreciation $ 28,000 $ 28,000 $ 28,000

  1. 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 $180,000.

  2. In preparing the cash budget, assume that the $75,000 loan will be made in April and repaid in June. Interest on the loan will total $1,100.

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.

image text in transcribed

image text in transcribed

Required 1 Required 2 0 0 0 0 Prepare a cash budget, by month and in total, for the three-month period. (Cash deficiency, repayments and interest s 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 0 Financing: Borrowings Repayments Interest Total financing Ending cash balance $ $ 0 $ $ 0 0 0 0 0 0 0 0 0 0 0 0 0

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

Step: 3

blur-text-image

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

Agile Auditing Transforming The Internal Audit Process

Authors: Rick A. Wright Jr. CIA

1st Edition

1634540689, 978-1634540681

More Books

Students also viewed these Accounting questions

Question

Real rate of interest does not change with maturity. Is that right

Answered: 1 week ago