Cash Budget
Friendly Freddie’s is an independently owned major appliance and electronics discount chain with seven stores located in a Midwestern metropolitan area. Rapid expansion has created the need for careful planning of cash requirements to ensure that the chain is able to replenish stock adequately and meet payment schedules to creditors. Fred Ferguson, founder of the chain, has established a banking relationship that provides a $200,000 line of credit to Friendly Freddie’s. The bank requires that a minimum balance of $8,170 be kept in the chain’s checking account at the end of each month. When the balance goes below $8,170, the bank automatically extends the line of credit in multiples of $1,000 so that the checking account balance is at least $8,170 at month-end.
Friendly Freddie’s attempts to borrow as little as possible and repays the loans quickly in multiples of $1,000 plus 2 percent monthly interest on the entire loan balance. Interest payments and any principal payments are paid at the end of the month following the loan. The chain currently has no outstanding loans.
The following cash receipts and disbursements data apply to the fourth quarter of the current calendar year.
| Estimated beginning cash balance | $ | 8,830 |
| Estimated cash sales: | ||
| October | 13,650 | |
| November | 29,310 | |
| December | 43,970 | |
| Sales on account: | ||
| July (actual) | 130,400 | |
| August (actual) | 103,800 | |
| September (actual) | 127,100 | |
| October (estimated) | 135,500 | |
| November (estimated) | 141,300 | |
| December (estimated) | 188,700 |
Projected cash collection of sales on account is estimated to be 70 percent in the month following the sale, 20 percent in the second month following the sale, and 8 percent in the third month following the sale. The 2 percent beyond the third month following the sale is determined to be uncollectible. In addition, the chain is scheduled to receive $13,400 cash on a note receivable in October.
All inventory purchases are made on account as the chain has excellent credit with all vendors because of a strong payment history. The following information regarding inventory purchases is available.
| Inventory Purchases | ||
| September (actual) | $ | 120,200 |
| October (estimated) | 112,500 | |
| November (estimated) | 128,500 | |
| December (estimated) | 95,500 | |
Cash disbursements for inventory are made in the month following purchase using an average cash discount of 3 percent for timely payment. Monthly cash disbursements for operating expenses during October, November, and December are estimated to be $38,100, $41,400, and $46,300, respectively.
Required:
Prepare Friendly Freddie’s cash budget for the months of October, November, and December showing all receipts, disbursements, and credit line activity, where applicable. (CMA adapted). Enter all cash disbursements as positive values. If a cash balance is negative, enter the amount as a negative value. If an amount is zero, enter "0".
| Friendly Freddie's | |||
| Cash Budget | |||
| October through December | |||
| October | November | December | |
| Beginning cash balance | $ | $ | $ |
| Receipts: | blank | blank | blank |
| Cash sales | |||
| Collections of sales on account | |||
| Note receivable repayment | blank | blank | |
| Total cash available | $ | $ | $ |
| Disbursements: | blank | blank | blank |
| Payment of inventory purchases | $ | $ | $ |
| Operating expenses | |||
| Loan repayment | blank | ||
| Interest | blank | ||
| Total disbursements | $ | $ | $ |
| Cash balance | $ | $ | $ |
| Bank loan | blank | blank | |
| Adjusted cash balance | $ | $ | $ |
| blank | blank | blank | |
In: Accounting
PG. 34
A journal entry with a debit to cash of $980, a debit to Sales Discounts of $20, and a credit to Accounts Receivable of $1,000 means that a customer has taken a 10% cash discount for early payment.
In: Accounting
a firm switches from straight-line to sum of the years digits depreciation in the early years of an asset's life. Explain clearly which income statement and balance sheet items will be impacted by this switch and why?
In: Accounting
Explain the connection between the federal government budget deficit in the early '80s and the accompanying twin foreign trade deficit. Would you expect the same in the current economic situation the country is facing? Explain.
In: Economics
During the early 1930s, there were a number of bank failures. To combat these bank failures central banks implemented depositor insurance. Assess the effectiveness of this policy including any issues that may arise with such a policy.
In: Economics
in defense of the laissez-faire doctrine of early classical economist, briefly discuss adam smiths viewof the nature of humanity. include how his view will benefit all through market allocation of resources.
In: Economics
Describe early immigration policies of the U.S.. How have restrictions grown out of domestic and international pressures? How has the call for more open boarders grow out of domestic and international pressures?
In: Economics
In older adults, a higher level of social support is related to
a) a lower probability of depression
b) Lower level of physical activity
c) an early cognitive decline
d) a higher probability of being institutionalized
In: Psychology
What process is occurring as the fertilized egg becomes 2 cells?
what is the hollow ball stage of development called?
How do fertilization and early embryonic development differ in humans and sea urchin?
In: Biology
Islamic Art and Early Medieval Art
How are the specific time periods represented?
How does the artwork differ?
How is it the same?
Do you see any shared influences of each other?
In: Economics