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: April $ 330,000 $ 253,000 $ 26,800 $ 32,600 $ 71,400 $ 0 $ 29,800 Мay $ 550,000 $ 207,000 $ 26,800 $ 32,600 $ 71,400 $ 0 $ 29,800 June Sales (all on account) Merchandise purchases Payroll Lease payments Advertising Equipment purchases Depreciation $ 307,000 $ 143,000 $ 18,500 $ 32,600 $ 85,420 $ 80,000 $ 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 $1,120.
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: April $ 330,000 $ 253,000 $ 26,800 $ 32,600 $ 71,400 $ 0 $ 29,800 Мay $ 550,000 $ 207,000 $ 26,800 $ 32,600 $ 71,400 $ 0 $ 29,800 June Sales (all on account) Merchandise purchases Payroll Lease payments Advertising Equipment purchases Depreciation $ 307,000 $ 143,000 $ 18,500 $ 32,600 $ 85,420 $ 80,000 $ 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 $1,120.
Managerial Accounting: The Cornerstone of Business Decision-Making
7th Edition
ISBN:9781337115773
Author:Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Chapter15: Financial Statement Analysis
Section: Chapter Questions
Problem 65P
Related questions
Question
Transcribed Image Text: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:
April
$ 330,000
$ 253,000
$ 26,800
$ 32,600
$ 71,400
$ 0
$ 29,800
Мay
$ 550,000
$ 207,000
$ 26,800
$ 32,600
$ 71,400
$ 0
$ 29,800
June
Sales (all on account)
Merchandise purchases
Payroll
Lease payments
Advertising
Equipment purchases
Depreciation
$ 307,000
$ 143,000
$ 18,500
$ 32,600
$ 85,420
$ 80,000
$ 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 $1,120.
Transcribed Image Text: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.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 3 images
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
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
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