In: Accounting
During the last week of August, Oneida Company’s owner
approaches the bank for a $103,000 loan to be made on September 2
and repaid on November 30 with annual interest of 15%, for an
interest cost of $3,863. The owner plans to increase the store’s
inventory by $60,000 during September and needs the loan to pay for
inventory acquisitions. The bank’s loan officer needs more
information about Oneida’s ability to repay the loan and asks the
owner to forecast the store’s November 30 cash position. On
September 1, Oneida is expected to have a $4,500 cash balance,
$138,600 of net accounts receivable, and $100,000 of accounts
payable. Its budgeted sales, merchandise purchases, and various
cash disbursements for the next three months follow.
Budgeted Figures* | September | October | November | |||
Sales | $ | 220,000 | $ | 465,000 | $ | 520,000 |
Merchandise purchases | 235,000 | 215,000 | 197,000 | |||
Cash payments | ||||||
Payroll | 20,000 | 21,850 | 23,900 | |||
Rent | 9,000 | 9,000 | 9,000 | |||
Other cash expenses | 33,800 | 29,200 | 20,150 | |||
Repayment of bank loan | 103,000 | |||||
Interest on the bank loan | 3,863 | |||||
*Operations began in August; August sales were $180,000 and
purchases were $110,000.
The budgeted September merchandise purchases include the inventory
increase. All sales are on account. The company predicts that 23%
of credit sales is collected in the month of the sale, 47% in the
month following the sale, 19% in the second month, 7% in the third,
and the remainder is uncollectible. Applying these percents to the
August credit sales, for example, shows that $84,600 of the
$180,000 will be collected in September, $34,200 in October, and
$12,600 in November. All merchandise is purchased on credit; 60% of
the balance is paid in the month following a purchase, and the
remaining 40% is paid in the second month. For example, of the
$110,000 August purchases, $66,000 will be paid in September and
$44,000 in October.
Required:
Prepare a cash budget for September, October, and November.
(Round your final answers to the nearest whole
dollar.)