Question

Problem 8-23 Schedule of Expected Cash Collections; Cash Budget [LO8-2, LO8-8] The president of the retailer...

Problem 8-23 Schedule of Expected Cash Collections; Cash Budget [LO8-2, LO8-8]

The president of the retailer Prime Products has just approached the company’s bank with a request for a $51,000, 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 $24,400. Accounts receivable on April 1 will total $151,200, of which $129,600 will be collected during April and $17,280 will be collected during May. The remainder will be uncollectible.

  2. 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 May June
Sales (all on account) $ 285,000 $ 548,000 $ 251,000
Merchandise purchases $ 194,000 $ 179,000 $ 171,000
Payroll $ 35,400 $ 35,400 $ 19,900
Lease payments $ 35,800 $ 35,800 $ 35,800
Advertising $ 64,400 $ 64,400 $ 40,400
Equipment purchases $ 68,500
Depreciation $ 19,400 $ 19,400 $ 19,400
  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 $141,500.

  2. In preparing the cash budget, assume that the $51,000 loan will be made in April and repaid in June. Interest on the loan will total $860.

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.

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 Quarter
Total cash collections

Prepare a cash budget, by month and in total, for the three-month period. (Cash deficiency, repayments and interest should be 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
Financing:
Borrowings
Repayments
Interest
Total financing
Ending cash balance

Homework Answers

Answer #1

Answer is attached below

Please rate my answer

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
he president of the retailer Prime Products has just approached the company’s bank with a request...
he president of the retailer Prime Products has just approached the company’s bank with a request for a $30,000, 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 president of the retailer Prime Products has just approached the company’s bank with a request...
The president of the retailer Prime Products has just approached the company’s bank with a request for a $30,000, 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...
Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate...
Problem 8-29 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 8,800 Accounts receivable $ 25,200 Inventory $ 47,400 Building and equipment, net $ 114,000 Accounts payable $ 28,425 Common stock $ 150,000 Retained earnings $ 16,975 The gross margin is 25% of sales. Actual and budgeted sales data: March (actual) $ 63,000 April $...
Exercise 8-1 Schedule of Expected Cash Collections [LO8-2] Silver Company makes a product that is very...
Exercise 8-1 Schedule of Expected Cash Collections [LO8-2] Silver Company makes a product that is very popular as a Mother’s Day gift. Thus, peak sales occur in May of each year, as shown in the company’s sales budget for the second quarter given below: April May June Total Budgeted sales (all on account) $440,000 $640,000 $220,000 $1,300,000 From past experience, the company has learned that 30% of a month’s sales are collected in the month of sale, another 60% are...
Exercise 8-7 Cash Budget [LO8-8] Garden Depot is a retailer that is preparing its budget for...
Exercise 8-7 Cash Budget [LO8-8] Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total cash receipts $ 190,000 $ 340,000 $ 220,000 $ 240,000 Total cash disbursements $ 267,000 $ 237,000 $ 227,000 $ 247,000 The company’s beginning cash balance for the upcoming fiscal year will be $22,000. The company requires a minimum cash...
Calculating the Cash Budget Here are some important figures from the budget of Cornell, Inc., for...
Calculating the Cash Budget Here are some important figures from the budget of Cornell, Inc., for the second quarter of 2017: April May June Credit sales $ 327,000 $ 307,000 $ 367,000 Credit purchases 135,000 158,000 183,000 Cash disbursements Wages, taxes, and expenses 44,700 12,200 63,700 Interest 11,700 11,700 11,700 Equipment purchases 87,000 164,000 0    The company predicts that 5 percent of its credit sales will never be collected, 25 percent of its sales will be collected in the...
Schedule of Cash Collections PetJoy Wholesale Inc., a pet wholesale supplier, was organized on March 1,...
Schedule of Cash Collections PetJoy Wholesale Inc., a pet wholesale supplier, was organized on March 1, 2016. Projected sales for each of the first three months of operations are as follows: March $170,000 April 240,000 May 350,000 The company expects to sell 10% of its merchandise for cash. Of sales on account, 51% are expected to be collected in the month of the sale, 44% in the month following the sale, and the remainder in the second month following the...
Problem 8-30 Integration of the Sales, Production, and Direct Materials Budgets [LO8-2, LO8-3, LO8-4] Milo Company...
Problem 8-30 Integration of the Sales, Production, and Direct Materials Budgets [LO8-2, LO8-3, LO8-4] Milo Company manufactures beach umbrellas. The company is preparing detailed budgets for the third quarter and has assembled the following information to assist in the budget preparation: a. The Marketing Department has estimated sales as follows for the remainder of the year (in units): July 38,000 October 28,000 August 86,000 September 55,000 November 14,500 December 15,000 The selling price of the beach umbrellas is $13 per...
Schedule of Cash Collections of Accounts Receivable Pet Place Supplies Inc., a pet wholesale supplier, was...
Schedule of Cash Collections of Accounts Receivable Pet Place Supplies Inc., a pet wholesale supplier, was organized on May 1. Projected sales for each of the first three months of operations are as follows: May $320,000 June 370,000 July 480,000 All sales are on account. Of sales on account, 51% are expected to be collected in the month of the sale, 45% in the month following the sale, and the remainder in the second month following the sale. Prepare a...
10. Print Item Schedule of Cash Collections of Accounts Receivable Pet Place Supplies Inc., a pet...
10. Print Item Schedule of Cash Collections of Accounts Receivable Pet Place Supplies Inc., a pet wholesale supplier, was organized on May 1. Projected sales for each of the first three months of operations are as follows: May $340,000 June 490,000 July 700,000 All sales are on account. Of sales on account, 57% are expected to be collected in the month of the sale, 38% in the month following the sale, and the remainder in the second month following the...