Harrison collects 20 percent of its sales in the month of the sale, 50 percent in the month following the sale, and the remaining 30 percent two months following the sale. During November and December of 2013, Harrison's sales were $220,600 and $175,200, respectively. Harrison purchases raw materials two months in advance of its sales equal to 65 percent of their final sales price. The supplier is paid one month after delivery. Thus, purchases for April sales are made in February and payment is made in March. In addition, Harrison pays $10,200 per month for rent and $19,600 each month for other expenditures. Tax prepayments of $22,500 are made each quarter beginning in March. The company's cash balance as of December 31, 2013, was $22,300; a minimum balance of $20,000 must be maintained at all times to satisfy the firm's bank line of credit agreement. Harrison has arranged with its bank for short-term credit at an interest rate of 12 percent per annum (1 percent per month) to be paid monthly. Borrowing to meet estimated monthly cash needs takes place at the end of the month, and interest is not paid until the end of the following month. Consequently, if the firm were to need to borrow $50,000 during the month of April, then it would pay $500 ($50,000x0.12×1/12) in interest during May. Finally, Harrison follows a policy of repaying its outstanding short-term debt in any month in which its cash balance exceeds the minimum desired balance of $20,000. a. Harrison needs to know what its cash requirements will be for the next six months so that, if necessary, it can renegotiate the terms of its short-term credit agreement with its bank. To analyze this problem, the firm plans to evaluate the impact of a ±20% variation in its monthly sales efforts. Prepare a seven-month cash budget for Harrison and use it to evaluate the firm's cash needs. (Note: You will need to
Harrison collects 20 percent of its sales in the month of the sale, 50 percent in the month following the sale, and the remaining 30 percent two months following the sale. During November and December of 2013, Harrison's sales were $220,600 and $175,200, respectively. Harrison purchases raw materials two months in advance of its sales equal to 65 percent of their final sales price. The supplier is paid one month after delivery. Thus, purchases for April sales are made in February and payment is made in March. In addition, Harrison pays $10,200 per month for rent and $19,600 each month for other expenditures. Tax prepayments of $22,500 are made each quarter beginning in March. The company's cash balance as of December 31, 2013, was $22,300; a minimum balance of $20,000 must be maintained at all times to satisfy the firm's bank line of credit agreement. Harrison has arranged with its bank for short-term credit at an interest rate of 12 percent per annum (1 percent per month) to be paid monthly. Borrowing to meet estimated monthly cash needs takes place at the end of the month, and interest is not paid until the end of the following month. Consequently, if the firm were to need to borrow $50,000 during the month of April, then it would pay $500 ($50,000x0.12×1/12) in interest during May. Finally, Harrison follows a policy of repaying its outstanding short-term debt in any month in which its cash balance exceeds the minimum desired balance of $20,000. a. Harrison needs to know what its cash requirements will be for the next six months so that, if necessary, it can renegotiate the terms of its short-term credit agreement with its bank. To analyze this problem, the firm plans to evaluate the impact of a ±20% variation in its monthly sales efforts. Prepare a seven-month cash budget for Harrison and use it to evaluate the firm's cash needs. (Note: You will need to
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Transcribed Image Text:(Preparation of a cash budget) Harrison Printing has projected its sales for the first eight months of 2014 as follows:
Harrison collects 20 percent of its sales in the month of the sale, 50 percent in the month following the sale, and the remaining 30 percent two months following the sale. During November and December of
2013, Harrison's sales were $220,600 and $175,200, respectively.
Harrison purchases raw materials two months in advance of its sales equal to 65 percent of their final sales price. The supplier is paid one month after delivery. Thus, purchases for April sales are made in
February and payment is made in March.
In addition, Harrison pays $10,200 per month for rent and $19,600 each month for other expenditures. Tax prepayments of $22,500 are made each quarter beginning in March. The company's cash balance as
of December 31, 2013, was $22,300; a minimum balance of $20,000 must be maintained at all times to satisfy the firm's bank line of credit agreement. Harrison has arranged with its bank for short-term credit at
an interest rate of 12 percent per annum (1 percent per month) to be paid monthly. Borrowing to meet estimated monthly cash needs takes place at the end of the month, and interest is not paid until the end of
the following month. Consequently, if the firm were to need to borrow $50,000 during the month of April, then it would pay $500 ($50,000 ×0.12×1/12) in interest during May. Finally, Harrison follows a policy of
repaying its outstanding short-term debt in any month in which its cash balance exceeds the minimum desired balance of $20,000.
a. Harrison needs to know what its cash requirements will be for the next six months so that, if necessary, it can renegotiate the terms of its short-term credit agreement with its bank. To analyze this problem,
the firm plans to evaluate the impact of a ± 20% variation in its monthly sales efforts. Prepare a seven-month cash budget for Harrison and use it to evaluate the firm's cash needs. (Note: You will need to
prepare the cash budgets for three scenarios: most likely (sales given in), worst case (sales down by 20%), and best case (sales up by 20%).)
b. Harrison has a $199,000 note due in June. Will the firm have sufficient cash to repay the loan?
a. Harrison needs to know what its cash requirements will be for the next six months so that, if nece
firm plans to evaluate the impact of a ±20% variation in its monthly sales efforts. Prepare a seven-
the cash budgets for three scenarios: most likely (sales given in), worst case (sales down by 2
Complete (month by month) the cash budget for the most likely case scenario below: (Round to th
Sales
Cash Receipts
Sales for cash (20%)
First month after sales (50%)
$
NOV
220,600 $
DEC
175,200 $
JAN
99,600
Data table
January
February
March
$99,600
120,700
150,800
299,900
May
June
July
August
Print
April
(Click on the icon in order to copy its contents into a spreadsheet.)
$275,100
200,700
200,500
180,400
Done
X
em, the
epare
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 6 steps with 6 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
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