Question

In: Accounting

Lois Bragg owns a small restaurant in Boston. Ms. Bragg provided her accountant with the following...

Lois Bragg owns a small restaurant in Boston. Ms. Bragg provided her accountant with the following summary information regarding expectations for the month of June. The balance in accounts receivable as of May 31 is $40,000. Budgeted cash and credit sales for June are $100,000 and $250,000, respectively. Credit sales are made through Visa and MasterCard and are collected rapidly. Eighty percent of credit sales is collected in the month of sale, and the remainder is collected in the following month. Ms. Bragg's suppliers do not extend credit. Consequently, she pays suppliers on the last day of the month. Cash payments for June are expected to be $330,000. Ms. Bragg has a line of credit that enables the restaurant to borrow funds on demand; however, they must be borrowed on the last day of the month. Interest is paid in cash also on the last day of the month. Ms. Bragg desires to maintain a $15,000 cash balance before the interest payment. Her annual interest rate is 9 percent.

A. Compute the amount of funds Ms. Bragg needs to borrow for June.

B.Determine the amount of interest expense the restaurant will report on the June pro forma income statement.

C.What amount will the restaurant report as interest expense on the July pro forma income statement?

Solutions

Expert Solution

a) Calculation of amount to be borrowed (Amount in $)

1) Cash Collections
2) Collection from May's receivables balance 40,000
3) Collection from June's credit sales ($250,000*80%) 200,000
4) Cash Sales from June 100,000
5) Total Cash Receipts (2+3+4) 340,000
6) Desired Cash balance 15,000
7) Cash disbursements 330,000
8) Total cash needs 345,000
9) Cash shortage (Amount needed to be borrowed) (8-5) 5,000

Therefore the amount of funds that Ms. Bragg needs to borrow for June is $5,000.

b) The amount of interest expense the restaurant will report on the June pro forma income statement is zero ($0) because the amount is borrowed on the last day of June. Hence there will be no accrual of interest on the last day of June.

Interest Expense (June) = $0

c) The amount of interest expense that will be reported on the July pro forma income statement will be equal to 9% of the amount borrowed for one month. The interest expense for July is calculated as follows:-

Interest Expense (July) = Amount borrowed * 9% * 1/12 months

= $5,000 * 9% * 1/12 = $37.50


Related Solutions

Lois Bragg owns a small restaurant in Boston. Ms. Bragg provided her accountant with the following...
Lois Bragg owns a small restaurant in Boston. Ms. Bragg provided her accountant with the following summary information regarding expectations for the month of June. The balance in accounts receivable as of May 31 is $57,000. Budgeted cash and credit sales for June are $148,000 and $599,000, respectively. Credit sales are made through Visa and MasterCard and are collected rapidly. Sixty percent of credit sales is collected in the month of sale, and the remainder is collected in the following...
Lois Bragg owns a small restaurant in Boston. Ms. Bragg provided her accountant with the following...
Lois Bragg owns a small restaurant in Boston. Ms. Bragg provided her accountant with the following summary information regarding expectations for the month of June. The balance in accounts receivable as of May 31 is $56,000. Budgeted cash and credit sales for June are $147,000 and $594,000, respectively. Credit sales are made through Visa and MasterCard and are collected rapidly. Seventy five percent of credit sales is collected in the month of sale, and the remainder is collected in the...
Lois Bragg owns a small restaurant in Boston. Ms. Bragg provided her accountant with the following...
Lois Bragg owns a small restaurant in Boston. Ms. Bragg provided her accountant with the following summary information regarding expectations for the month of June. The balance in accounts receivable as of May 31 is $58,000. Budgeted cash and credit sales for June are $147,000 and $583,000, respectively. Credit sales are made through Visa and MasterCard and are collected rapidly. Seventy percent of credit sales is collected in the month of sale, and the remainder is collected in the following...
Ms. Sarah Wexler is provided with a car by her employer. It is leased for the...
Ms. Sarah Wexler is provided with a car by her employer. It is leased for the entire year by the employer for $728 per month, including $78 of HST. The lease payment also includes a payment of $50 per month to cover insuring the vehicle. During 2020, Ms. Wexler uses the car for 10 months. During the other 2 months, the employer requires that the car be returned to their premises. She drives the car 76,000 kilometers during this period,...
Ms. Sarah Wexler is provided with a car by her employer. It is leased by the...
Ms. Sarah Wexler is provided with a car by her employer. It is leased by the employer for $728 per month, including $78 of HST. The lease payment also includes a payment of $50 per month to cover insuring the vehicle. During 2020, Ms. Wexler uses the car for 10 months. During the other 2 months, the employer requires that it be returned to their premises. She drives the car 76,000 kilometers during this period, of which 23,000 are for...
Grazyna owns a restaurant in Bozeman, Montana, called the Bluehorn Buffalo Diner. Her restaurant is very...
Grazyna owns a restaurant in Bozeman, Montana, called the Bluehorn Buffalo Diner. Her restaurant is very popular among Californian Sacramento residents who visit her town and restaurant in large numbers during the summer. With the recent expansion and remodeling of her restaurant, she has decided to run television ads in Sacramento during the winter to promote her renewed restaurant. So, she contacted you because of your position as the television advertising salesperson of a main TV channel in Sacramento. Grazyna...
The accountant of Chocolate Ltd, Ms Fraser, has been advised by her auditors that the entity’s...
The accountant of Chocolate Ltd, Ms Fraser, has been advised by her auditors that the entity’s investment in Corio Milk Ltd should be accounted for using the equity method of accounting. Chocolate Ltd holds only 20.2% of the voting shares currently issued by Corio Milk Ltd. Since the investment was undertaken purely for cash flow reasons based on the potential dividend stream from the investment, Ms Fraser does not believe that Chocolate Ltd exerts significant influence over the investee. Required...
The accountant of Chocolate Ltd, Ms Fraser, has been advised by her auditors that the entity’s...
The accountant of Chocolate Ltd, Ms Fraser, has been advised by her auditors that the entity’s investment in Corio Milk Ltd should be accounted for using the equity method of accounting. Chocolate Ltd holds only 20.2% of the voting shares currently issued by Corio Milk Ltd. Since the investment was undertaken purely for cash flow reasons based on the potential dividend stream from the investment, Ms Fraser does not believe that Chocolate Ltd exerts significant influence over the investee. Required...
Discussion Questions The accountant of Jane Ltd, Ms. Carmel, has been advised by her auditors that...
Discussion Questions The accountant of Jane Ltd, Ms. Carmel, has been advised by her auditors that the entity’s investment in Doe Ltd should be accounted for using the equity method of accounting. Jane Ltd holds only 20.5% of the voting shares currently issued by Doe Ltd. The reason for Jane Ltd to invest in Doe Ltd was purely for cash flows in the form of potential dividends. Carmel does not believe that Jane Ltd exerts significant influence over Doe Ltd....
Anthony is a chef who owns a small restaurant in Cleveland, Ohio as a sole proprietor....
Anthony is a chef who owns a small restaurant in Cleveland, Ohio as a sole proprietor. Because the business is struggling in the beginning, Anthony frequently puts money from his own personal account into the business account for the restaurant. After a while, business is picking up and he decides to expand by purchasing a food truck. In the beginning he is able to run the food truck during the day, and then open his restaurant just in the evening...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT