The president of the retailer Prime Products has just approached the company's bank with a request for a $79,000, 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 $16,500. Accounts receivable on April 1 will total $190,400, of which $163,200 will be collected during April and $21,760 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: Sales (all on account) Merchandise purchases. Payroll Lease payments Advertising Equipment purchases Depreciation Total cash collections April May June $ $ 312,000 428,000 319,000 $ $ $ 204,000 162,000 178,500 $ $ $ 24,000 24,000 18,900 $ $ $ 24,800 24,800 24,800 $ $ $ 79,200 79,200 74,488 $ 78,000 $ 17,200 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 $160,000. d. In preparing the cash budget, assume that the $79,000 loan will be made in April and repaid in June. Interest on the loan will total $1140. 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. $ 17,200 17,200 Complete this question by entering your answers in the tabs below. Required Required 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 - < Required 1 Beginning cash balance Add receipts Collections from customers Total cash available Less cash disbursements: Merchandise purchases S Borrowings Repayments Interest Total financing Ending cash balance 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 Prepare a cash budget, by month and in total, for the three-month period. Note: Cash deficiency, repayments and interest should be indicated by a minus sign. Payroll Lease payments Advertising Equipment purchases Total cash disbursements Excess (deficiency) of cash available over disbursements Financing Prime Products Cash Budget April Quarter < Required 1 Required 2 > Check my work May June Quarter Required 2 >
The president of the retailer Prime Products has just approached the company's bank with a request for a $79,000, 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 $16,500. Accounts receivable on April 1 will total $190,400, of which $163,200 will be collected during April and $21,760 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: Sales (all on account) Merchandise purchases. Payroll Lease payments Advertising Equipment purchases Depreciation Total cash collections April May June $ $ 312,000 428,000 319,000 $ $ $ 204,000 162,000 178,500 $ $ $ 24,000 24,000 18,900 $ $ $ 24,800 24,800 24,800 $ $ $ 79,200 79,200 74,488 $ 78,000 $ 17,200 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 $160,000. d. In preparing the cash budget, assume that the $79,000 loan will be made in April and repaid in June. Interest on the loan will total $1140. 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. $ 17,200 17,200 Complete this question by entering your answers in the tabs below. Required Required 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 - < Required 1 Beginning cash balance Add receipts Collections from customers Total cash available Less cash disbursements: Merchandise purchases S Borrowings Repayments Interest Total financing Ending cash balance 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 Prepare a cash budget, by month and in total, for the three-month period. Note: Cash deficiency, repayments and interest should be indicated by a minus sign. Payroll Lease payments Advertising Equipment purchases Total cash disbursements Excess (deficiency) of cash available over disbursements Financing Prime Products Cash Budget April Quarter < Required 1 Required 2 > Check my work May June Quarter Required 2 >
Cornerstones of Cost Management (Cornerstones Series)
4th Edition
ISBN:9781305970663
Author:Don R. Hansen, Maryanne M. Mowen
Publisher:Don R. Hansen, Maryanne M. Mowen
Chapter3: Cost Behavior
Section: Chapter Questions
Problem 38P: Friendly Bank is attempting to determine the cost behavior of its small business lending operations....
Related questions
Question
Please do not give solution in image format thanku
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 4 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Essentials of Business Analytics (MindTap Course …
Statistics
ISBN:
9781305627734
Author:
Jeffrey D. Camm, James J. Cochran, Michael J. Fry, Jeffrey W. Ohlmann, David R. Anderson
Publisher:
Cengage Learning
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning