3. Sunshine Company is ready to begin its third quarter, in which peak sales occur. The company requested a $30,000, 90-day loan from its bank to help meet cash requirements during the quarter. Since Sunshine Company has experienced difficulty in paying off its loans in the past, the loan officer at the bank has asked the company to prepare a cash budget for the quarter. In response to the request the following data has been assembled. 1. On July 1, the beginning of the quarter, the company will have a cash balance of $94,500. 2. The selling price per unit is $50. Actual sales units for the last two months and the budgeted sales for the third quarter follow: May (actual) June (actual) July (budgeted) August (budgeted) September (budgeted) 8000 units 7000 units 8000 units 12000 units 7500 units The company expects to sell 10% of its merchandise for cash. Of sales on account, 60% are expected to be collected in the month of sale and 40% in the month following sale. 3. Budgeted merchandise purchase and budgeted expenses for the quarter are given below: Merchandise purchases Salaries and wages Utility Rent Payments Other operating expenses $80,000 (including depreciation expense) July $240,000 $45,000 $130,000 $9,000 August $350,000 $50,000 $145,000 $9,000 $60,000 September $175,000 $40,000 $80,000 $9,000 $70,000
3. Sunshine Company is ready to begin its third quarter, in which peak sales occur. The company requested a $30,000, 90-day loan from its bank to help meet cash requirements during the quarter. Since Sunshine Company has experienced difficulty in paying off its loans in the past, the loan officer at the bank has asked the company to prepare a cash budget for the quarter. In response to the request the following data has been assembled. 1. On July 1, the beginning of the quarter, the company will have a cash balance of $94,500. 2. The selling price per unit is $50. Actual sales units for the last two months and the budgeted sales for the third quarter follow: May (actual) June (actual) July (budgeted) August (budgeted) September (budgeted) 8000 units 7000 units 8000 units 12000 units 7500 units The company expects to sell 10% of its merchandise for cash. Of sales on account, 60% are expected to be collected in the month of sale and 40% in the month following sale. 3. Budgeted merchandise purchase and budgeted expenses for the quarter are given below: Merchandise purchases Salaries and wages Utility Rent Payments Other operating expenses $80,000 (including depreciation expense) July $240,000 $45,000 $130,000 $9,000 August $350,000 $50,000 $145,000 $9,000 $60,000 September $175,000 $40,000 $80,000 $9,000 $70,000
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Please answer the last two parts if you have any restrictions

Transcribed Image Text:Merchandise purchases are paid in two steps - half at the time of purchase and the reminder during the
month following purchase. Accounts payable for merchandising purchase on June 30, which will be paid
during July totaled $80,000.
4. The company uses the straight line method for calculating depreciation. The depreciation expense per
year is $120,000.
4. Equipment costing $15,000 will be purchased for cash during July.
5. Dividends of $20,000 will be paid in July.
6. The company has decided to rent another store from the coming quarter at $5,000 per month from
October. The month before renting the store the company will have to pay two month's rent in advance.
7. In preparing the cash budget, assume that the $30,000 loan will be made in July and repaid in
September. The quarterly interest rate on the loan is 5%.
Required:
1. Prepare the expected cash collection schedule for July, August and September and for the quarter
in total.
2. Prepare the cash budget, by month and in total, for the third quarter. Does the bank have sufficient
cash to meet its cash needs? Do you think the loan officer will grant the loan?

Transcribed Image Text:3. Sunshine Company is ready to begin its third quarter, in which peak sales occur. The company
requested a $30,000, 90-day loan from its bank to help meet cash requirements during the quarter.
Since Sunshine Company has experienced difficulty in paying off its loans in the past, the loan officer at
the bank has asked the company to prepare a cash budget for the quarter. In response to the request
the following data has been assembled.
1. On July 1, the beginning of the quarter, the company will have a cash balance of $94,500.
2. The selling price per unit is $50. Actual sales units for the last two months and the budgeted sales for
the third quarter follow:
May (actual)
June (actual)
July (budgeted)
August (budgeted)
September (budgeted)
8000 units
7000 units
8000 units
12000 units
7500 units
The company expects to sell 10% of its merchandise for cash. Of sales on account, 60% are expected to
be collected in the month of sale and 40% in the month following sale.
3. Budgeted merchandise purchase and budgeted expenses for the quarter are given below:
Merchandise purchases
Salaries and wages
Utility
Rent Payments
Other operating expenses $80,000
(including depreciation
expense)
July
$240,000
$45,000
$130,000
$9,000
August
$350,000
$50,000
$145,000
$9,000
$60,000
September
$175,000
$40,000
$80,000
$9,000
$70,000
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 2 steps

Recommended textbooks for you


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON

Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education