ing situation applies to ABC Co. The company’s Financial Department asks Barclays bank a $80,000 loan to be made on April 1 and repaid on June 30 with an annual interest of 12%. The owner plans to increase the store’s inventory by $60,000 in April and needs the loan to pay for inventory acquisitions. The bank’s loan officer needs more information about the company's ability to repay the loan and asks the owner to forecast the store’s June 30 cash positio

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

The following situation applies to ABC Co. The company’s Financial Department asks Barclays bank a $80,000 loan to be made on April 1 and repaid on June 30 with an annual interest of 12%. The owner plans to increase the store’s inventory by $60,000 in April and needs the loan to pay for inventory acquisitions. The bank’s loan officer needs more information about the company's ability to repay the loan and asks the owner to forecast the store’s June 30 cash position. On April 1, Company is expected to have a $3,000 cash balance, $135,000 of accounts receivable, and $100,000 of accounts payable. Its budgeted sales, merchandise purchases, and various cash payments for the next three months follow (attached)

 

The budgeted April merchandise purchases include the inventory increase. All sales are on account. The company predicts that 25% of credit sales is collected in the month of the sale, 45% in the month following the sale, 20% in the second month, 9% in the third, and the remainder is uncollectible. All merchandise is purchased on credit; 80% of the balance is paid in the month following a purchase and the remaining 20% is paid in the second month.

Required:

Prepare a cash budget for June. Show supporting calculations as needed.

Budgeted Figures*
1
April
$220,000
210,000
May
$300,000
180,000
June
2 Sales
3 Merchandise purchases
4 Cash payments
Payroll
$380,000
220,000
5
16,000
6,000
17,000
6,000
18,000
6,000
7,000
80,000
6
Rent
Other cash expenses
64,000
8,000
7
8
Repayment of bank loan
Interest on bank loan
9
*Operations began in March; March sales were $180,000 and purchases were $100,000.
Transcribed Image Text:Budgeted Figures* 1 April $220,000 210,000 May $300,000 180,000 June 2 Sales 3 Merchandise purchases 4 Cash payments Payroll $380,000 220,000 5 16,000 6,000 17,000 6,000 18,000 6,000 7,000 80,000 6 Rent Other cash expenses 64,000 8,000 7 8 Repayment of bank loan Interest on bank loan 9 *Operations began in March; March sales were $180,000 and purchases were $100,000.
Expert Solution
steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
Knowledge Booster
Trade Credit
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
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education