PROBLEM 8—23 schedule or Expected cash collections;
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 the loan will be used:
a. On April 1, the start of the loan period, die cash balance will be $24,000.
b. Past experience shows that 30% of a mouth's sales are collected in the mouth of sale, 60% in the month following sale, and 8% in the second month following sale. The other 2% is
c. 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 $140,000.
d. In preparing the cash budget, assume that the $30,000 loan will he mode in April and repaid in June Interest on the loan will total $1,200.
Required:
- Calculate the expected cash collections for April, May, and Tune, and for the three months in total.
- Prepare a cash budget, by month and in total, for the three-month period.
- If the company needs a minimum cash balance of $20,000 to start each month, can the loan be repaid as planned? Explain.
Want to see the full answer?
Check out a sample textbook solutionChapter 8 Solutions
MANAGERIAL ACCOUNTING ACCESS CARD
- Ch. 8 Expected Ending Cash Balance Please solve and explain the following problem Madison Coroporation's beginning expected cash balance is $35,000. Cash collections are budgeted at $50,000 and cash disbursements are estimated to be $80,000. The minimum required cash balance is $20,000 and the company can borrow as much as needed in increments of $10,000. Calculate the expected ending cash balance for the month.arrow_forwardPlease do not give solution in image format thankuarrow_forwardExercise 7-3A (Algo) Preparing a schedule of cash receipts LO 7-2 The budget director of Heather's Florist has prepared the following sales budget. The company had $132,600 in accounts receivable on July 1. Heather's Florist normally collects 100 percent of accounts receivable in the month following the month of sale. Required a. Complete the schedule of cash receipts by filling in the missing amounts. b. Determine the amount of accounts receivable the company will report on its third quarter pro forma balance sheet. Complete this question by entering your answers in the tabs below. Required A Required B Complete the schedule of cash receipts by filling in the missing amounts. Sales Budget Cash sales Sales on account Total budgeted sales Schedule of Cash Receipts Current cash sales Plus: Collections from accounts receivable $ July 70,000 $ 97,000 $ 167,000 $ $ August 70,000 $ + September 82,000 $ 116,000 198,000 82,000 78,000 132,600 $ 210,600 $ 78,000arrow_forward
- Saved Help 其 You received no credit for this question in the prevlous attempt Vie Exercise 13-35 (Algo) Estimate Cash Collections (LO 13-5) Minot Corporation is preparing its cash budget for August. The following information is availlable concerning its accounts receivable: Estimated credit sales for August Actual credit sales for July Estimated collections in August for credit sales in August Estimated collections in August for credit sales in July Estimated collections in August for credit sales prior to July Estimated write-offs in August for uncollectible credit sales Estimated provision for bad debts in August for credit sales in August $ 80,000 $ 60,000 25% 70% $6,000 $ 4,000 $2,700 Required: What is the estimated amount of cash receipts from accounts receivable collections in August? Estimated cash receipts $ 71,000arrow_forwardQUESTION 4 REQUIRED Use the information provided below to prepare the following for Xpanda Limited for February and March 2022: 4.1 Debtors Collection Schedule 4.2 Cash Budget. INFORMATION The following budgeted information was made available by Xpanda Limited for 2022: 1. An overdrawn bank balance of R125 000 is expected on 31 January 2022. 2. Forty percent (40%) of all sales are for cash; the balance is on credit. Sales for January and February 2022 (excluding discounts) are expected to be R640 000 and R900 000 respectively. Sales are expected to increase by 10% during March 2022. Twenty percent (20%) of the cash sales are to wholesalers and they are entitled to a discount of 10%. Thirty percent (30%) of the sales on credit is expected to be collected in the month of the sale for a cash discount of 5%. The balance is expected to be collected one month later. 3. Xpanda Limited sells its goods at cost plus 60%. All goods that are sold each month are replaced in the same month. Fifty…arrow_forwardOnly cash budget neededarrow_forward
- Question 2 A. The Rilex and Chill Coffee Shop has requested a cash budget for August. After examining the records of the company, you find the following: 1. Cash balance on 1 August is RM43,280. 2. Actual sales for June and July are as follows: June RM Cash sales Credit sales Total sales 10,200 26,100 36,300 July RM 14,700 33,900 48,600 3. Credit sales are collected over three months: 30% in the month of sales, 40% in the second month, and 25% in the third month. The customers who paid in the month of sales are qualified for 3% discounts on the amount owed. While the sales collected in the third month are subject to a 2% late fee, which is paid by those customers in addition to what they owe. The remaining sales are uncollectible. 4. Inventory purchases average 80% of a month's total sales. Of those purchases, 60% are paid for in the month of purchase. The remaining 40% is paid for in the following month. 5. Salaries and wages total RM13,800 per month. 6. The company received interest…arrow_forwardQuestion 9 View Policies Current Attempt in Progress The following information was taken from Waterway Industries's cash budget for the month of July: Beginning cash $450000 balance 364000 Cash receipts 494000 Cash disbursements If the company has a policy of maintaining a minimum end of the month cash balance of $390000, the amount the company would have to borrow is O $320000. O $60000. O $26000. $70000. hp 3 40 fho l ins prt sc 44 delete home & 7 num backspace lock P 7 H K L enter pause Σ Zarrow_forwardPlease don't provide image in solutions thankuarrow_forward
- PROBLEM 9-23 Schedule of Expected Cash Collections; Cash Budget [LO2, LO8] Herbal Care Corp., a distributor of herb-based sunscreens, is ready to begin its third quarter, in which peak sales occur. The company has requested a $40,000, 90-day loan from its bank to help meet cash requirements during the quarter. Since Herbal Care 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 this request, the following data have been assembled: On July 1, the beginning of the third quarter, the company will have a cash balance of $44,500. a. b. Actual sales for the last two months and budgeted sales for the third quarter follow (all sales are on account): $250,000 May (actual). June (actual) July (budgeted) August (budgeted). September (budgeted) $300,000 $400,000 ৪600,000 $320,000 Past experience shows that 25% of a month's sales are collected in the month of sale, 70% in the…arrow_forwardVaibhavarrow_forward6 00:50:46 ipped Book 8 Hint Print erences The following is the sales budget for Lemonis, Incorporated, for the first quarter of 2021: January February Sales budget $ 202,000 $ 222,000 March $ 245,000 Credit sales are collected as follows: 60 percent in the month of the sale. 30 percent in the month after the sale. 10 percent in the second month after the sale. The accounts receivable balance at the end of the previous quarter was $86,000 ($56,000 of which was uncollected December sales). a. Calculate the sales for November. (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) b. Calculate the sales for December. (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) c. Calculate the cash collections from sales for each month from January through March. (Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.) a. November sales b. December sales c. January cash…arrow_forward
- Fundamentals of Financial Management, Concise Edi...FinanceISBN:9781285065137Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage LearningFundamentals of Financial Management (MindTap Cou...FinanceISBN:9781285867977Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning
- Fundamentals of Financial Management, Concise Edi...FinanceISBN:9781305635937Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage Learning