Please see Question C (ix) A long-term bond purchased by Pelican Merchandising 2 years ago, with a face value of$450,000 will mature on January 15, 2022. To meet the financial obligations of thebusiness, management has decided to liquidate the investment upon maturity. On that datesemi-annual interest computed at a rate of 8½% per annum is also expected to becollected.(x) A compensation payment of $355,000 to a former employee for a back injury sustained inan accident in the business storage facility, not covered by insurance, becomes due andpayable on January 25, 2022.(xi) Wages and salaries are expected to be $3,264,000 per annum and will be paid monthly.(xii) The cash balance on March 31, 2022 is expected to be an overdraft of $253,000Required:(a) The business needs to have a sense of its future cash flows and therefore requires thepreparation of the following:• A schedule of budgeted cash collections for trade receivables (sales on account) for each ofthe months January to March.• A schedule of expected cash disbursements for accounts payable (purchases on account)for each of the months January to March.• A cash budget, with a total column, for the quarter ending March 31, 2022, showing theexpected cash receipts and payments for each month and the ending cash balance for eachof the three months, given that no financing activities took place.(b) Another team member who is preparing the Budgeted Balance Sheet for the business forthe same quarter ending March 31, 2022 and has asked you to furnish him with the figuresfor the expected trade receivables and payables to be included in the statement. Is that areasonable request? If yes, what should these amounts be?(c) Upon receipt of the budget, the team manager, June Jackson, has now informed you that, inkeeping with industry players, the management of Pelican Merchandising have indicated anindustry requirement to maintain a minimum cash balance of $185,000 each month. Shehas also noted that management is very keen on keeping the gearing ratio of the businessas low as possible and would therefore prefer to cushion any gaps internally using equityfinancing.Based on the budget prepared, will the business be achieving this desired target? Suggestthree (3) internal strategies that may be employed by management to improve theorganization's monthly cash flow and militate against or reduce any possible shortfallreflected in the budget prepared. Each strategy must be fully explained. Pelican Merchandising & More is a family-owned store. The business is now approaching theend of the year and is in the process of identifying its cash needs for the first quarter of the newyear. You are the management accountant of the entity and have been tasked to prepare the cashbudget for the business for the quarter ending March 31, 2022.(i)Month2021 - 2022Extracts from the sales and purchases budgets are as follows:CashSalesSalesCashPurchasesOnOnPurchasesAccountAccountNovember 2021December 2021January 2022February 2022March 2022$138,100$156,500$170,975$135,740$480,000$600,000$650,000$700,000$25,800$44,625$30,400$345,000$380,000$400,000$480,000$226,420$800,000$55,100$540,000(ii)An analysis of the records shows that trade receivables (accounts receivable) are settledaccording to the following credit pattern, in accordance with the credit terms 4/30, n90:55% in the month of sale35% in the first month following the sale8% in the second month following the saleThe remaining 2% is expected to be uncollectible(iii) Accounts payable are settled as follows, in accordance with the credit terms 2/30, n60:85% in the month in which the inventory is purchased15% in the following month(iv) The management of Pelican Merchandising has negotiated with a tenant to sublet officespace to her beginning February 1. The rental is expected to be $552,000 per annum. Thefirst month's rent along with one month's safety deposit is expected to be collected onFebruary 1. Thereafter, monthly rental income becomes due at the beginning of eachmonth.(v) Office Furniture & Fixtures, which is estimated to cost $350,000, will be purchased inFebruary. The manager has made arrangement with the suppliers to make a cash deposit of40% upon signing of the agreement in February. The balance will be settled in five (5) equalmonthly instalments beginning March of 2022.(vi) The management of Pelican Merchandising is in the process of upgrading its fleet of motorvehicles. During February the business expects to sell an old delivery motor van that cost$540,000 at a loss of $34,000 to an employee. Accumulated depreciation on this motor vanat that time is expected to be $246,000. The employee will be allowed to pay a depositequal to 60% of the selling price in February; the balance will be settled in two equalamounts in March & April of 2022.(vii) Fixed operating expenses which accrue evenly throughout the year, are estimated to be$2,088,000 per annum, which include depreciation on non-current assets of $42,000 permonth and are expected to be settled monthly.(viii) Other operating expenses which accrue evenly throughout the year are expected to be$696,000 per annum and will be settled monthly.

Question

Accepted Answer

Cash Budget
The purpose of preparing the cash budget to know the movement of total cash inflows and…