Question

The president of the retailer Prime Products has just approached the company’s bank with a request for a $61,000, 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:

1. On April 1, the start of the loan period, the cash balance will be $42,500. Accounts receivable on April 1 will total $165,200, of which $141,600 will be collected during April and $18,880 will be collected during May. The remainder will be uncollectible.

2. Past experience shows that 30% of a month’s sales are collected in the month of sale, 60% in the month following sale, and 8% in the second month following sale. The other 2% is bad debts that are never collected. Budgeted sales and expenses for the three-month period follow:

	April		May		June
Sales (all on account)	$	304,000	$	532,000	$	275,000
Merchandise purchases	$	232,000	$	201,500	$	138,000
Payroll	$	27,600	$	27,600	$	22,000
Lease payments	$	41,200	$	41,200	$	41,200
Advertising	$	60,200	$	60,200	$	60,280
Equipment purchases		−		−	$	82,000
Depreciation	$	33,000	$	33,000	$	33,000

3. 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 $150,500.

4. In preparing the cash budget, assume that the $61,000 loan will be made in April and repaid in June. Interest on the loan will total $960.

Required:

1. Calculate the expected cash collections for April, May, and June, and for the three months in total.

2. Prepare a cash budget, by month and in total, for the three-month period.

Answer 1

1)Expected Cash Collection
		April	May	June	Quarter
Budgeted Sales Revenue	a	$        304,000.00	$        532,000.00	$          275,000.00	$    1,111,000.00
Cash Collection
Opening balance received	b	$        141,600.00	$          18,880.00	$                            -	$        160,480.00
30% of Current month's sale	c=a*30%	$          91,200.00	$        159,600.00	$             82,500.00	$        333,300.00
60% of previous month's sale	d=a*60%	$                          -	$        182,400.00	$          319,200.00	$        501,600.00
8% of previous to previous month's sale	e=a*8%	$                          -	$                          -	$             24,320.00	$          24,320.00
Total Expected Cash collection	f=b+c+d+e	$        232,800.00	$        360,880.00	$          426,020.00	$    1,019,700.00
2) Cash Budget
		April	May	June	Quarter
Beginning Cash balance		$          42,500.00	$          56,800.00	$             56,680.00	$          42,500.00
Add: Cash collection		$        232,800.00	$        360,880.00	$          426,020.00	$    1,019,700.00
Total Cash available		$        275,300.00	$        417,680.00	$          482,700.00	$    1,062,200.00
Less: Cash Disbursement
Opening Account payable		$        150,500.00	$                          -	$                            -	$        150,500.00
Merchandise Purchase			$        232,000.00	$          201,500.00	$        433,500.00
Payroll		$          27,600.00	$          27,600.00	$             22,000.00	$          77,200.00
Lease payment		$          41,200.00	$          41,200.00	$             41,200.00	$        123,600.00
Advertisement		$          60,200.00	$          60,200.00	$             60,280.00	$        180,680.00
Equipment Purchase		$                          -	$                          -	$             82,000.00	$          82,000.00
Total Cash Disbursement		$        279,500.00	$        361,000.00	$          406,980.00	$    1,047,480.00
Excess(deficiency) of cash available over disbursements		$          (4,200.00)	$          56,680.00	$             75,720.00	$          14,720.00
Financing
Borrowing		$          61,000.00	$                          -	$                            -	$          61,000.00
Repayment		$                          -	$                          -	$          (61,000.00)	$        (61,000.00)
Interest payment		$                          -	$                          -	$                (960.00)	$              (960.00)
Closing Cash balance		$          56,800.00	$          56,680.00	$             13,760.00	$          13,760.00

Please do upvote if you found the answer useful.

Feel free reach in the comment section in case of any clarification or queries.