Transformers, Inc. prepared cash estimates for the 3rd quarter of 2022 (3-months). The following estimates were developed for certain items:   July  August September Cash sales P 60,000 P 80,000 P 150,000 Credit sales 30,000 60,000 90,000 Purchases 60,000 55,000 75,000 Payroll 40,000 50,000 60,000 Other expenses 20,000  25,000 30,000 In June, credit sales totaled P50,000 and purchases totaled P60,000. May credit sales were P70,000. Accounts receivable collections amount to 50% in the month after the sale and 40% in the second month after  the sale; 10% of the receivables are never collected. Payroll and other expenses are paid in the month incurred. Sixty percent of the purchases are paid in the month incurred and the remainder is paid in the following month. A P20,000 tax payment is due on August 30. The cash balance was P60,000 on July 1 and the company maintain a minimum cash balance of P50,000. Any deficiency in cash can be withdrawn in a multiples of P10,000 from the credit line of the company from the bank at the beginning of the month cash is required and is paid at the end of the month when funds are available. Interest rate of the credit line is 12% p.a Required: 1. Prepare a cash budget for the 3-month period, July through September. Also add one column for the total of the quarter balance. 2. What is the balance of accounts receivable and accounts payable as of Sept. 30, 2022

Intermediate Financial Management (MindTap Course List)
13th Edition
ISBN:9781337395083
Author:Eugene F. Brigham, Phillip R. Daves
Publisher:Eugene F. Brigham, Phillip R. Daves
Chapter9: Corporate Valuation And Financial Planning
Section: Chapter Questions
Problem 5P: Long-Term Financing Needed At year-end 2018, Wallace Landscapings total assets were 2.17 million,...
icon
Related questions
icon
Concept explainers
Question

Transformers, Inc. prepared cash estimates for the 3rd quarter of 2022 (3-months). The following estimates were developed for certain items:

  July  August September
Cash sales P 60,000 P 80,000 P 150,000
Credit sales 30,000 60,000 90,000
Purchases 60,000 55,000 75,000
Payroll 40,000 50,000 60,000
Other expenses 20,000  25,000 30,000

In June, credit sales totaled P50,000 and purchases totaled P60,000. May credit sales were P70,000. Accounts receivable collections amount to 50% in the month after the sale and 40% in the second month after  the sale; 10% of the receivables are never collected.

Payroll and other expenses are paid in the month incurred. Sixty percent of the purchases are paid in the month incurred and the remainder is paid in the following month. A P20,000 tax payment is due on August 30. The cash balance was P60,000 on July 1 and the company maintain a minimum cash balance of P50,000. Any deficiency in cash can be withdrawn in a multiples of P10,000 from the credit line of the company from the bank at the beginning of the month cash is required and is paid at the end of the month when funds are available. Interest rate of the credit line is 12% p.a

Required:
1. Prepare a cash budget for the 3-month period, July through September. Also add one column for the total of the quarter balance.
2. What is the balance of accounts receivable and accounts payable as of Sept. 30, 2022 

Expert Solution
steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Completing the Accounting Cycle
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.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Intermediate Financial Management (MindTap Course…
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
Entrepreneurial Finance
Entrepreneurial Finance
Finance
ISBN:
9781337635653
Author:
Leach
Publisher:
Cengage
Financial Reporting, Financial Statement Analysis…
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Fundamentals Of Financial Management, Concise Edi…
Fundamentals Of Financial Management, Concise Edi…
Finance
ISBN:
9781337902571
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College