Jodi horton president of the retailer crestline products

Reference no: EM13483267

Jodi Horton, president of the retailer Crestline Products, has just approached the company's bank with a request for a $35,000, 90-day loan. The purpose of the loan is to assist the company in acquiring inventories in support of peak April sales. 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-June, during which the loan will be used:

a.	On April 1, the start of the loan period, the cash balance will be $30,000. Accounts receivable on April 1 will total $139,000, of which $132,000 will be collected during April and $5,500 will be collected during May. The remainder will be uncollectible.

b.	Past experience shows that 19% of a month's sales are collected in the month of sale, 75% in the month following sale, and 4% in the second month following sale. The other 2% represents bad debts that are never collected. Budgeted sales and expenses for the three-month period follow:

	April		May		June
Sales (all on account)	$	204,000	$	314,000	$	344,000
Merchandise purchases	$	119,300	$	169,300	$	149,300
Payroll	$	8,800	$	8,800	$	7,800
Lease payments	$	13,400	$	13,400	$	13,400
Advertising	$	71,100	$	73,900	$	56,500
Equipment purchases	$	9,400		?		?
Depreciation	$	10,000	$	10,000	$	10,000

c.	Merchandise purchases are paid in full during the month following purchase. Accounts payable for merchandise purchases on March 31, which will be paid during April, total $107,000.

d.	In preparing the cash budget, assume that the $35,000 loan will be made in April and repaid in June. Interest on the loan will total $880.

Required:

1.	Prepare a schedule of expected cash collections for April, May, and June and for the three months in total. (Leave no cells blank - be certain to enter "0" wherever required. Omit the "$" sign in your response)

Schedule of Expected Cash Collections
	April	May	June	Quarter
From accounts receivable	$	$	$	$
From April sales
From May sales
From June sales

Total cash collections	$	$	$	$

Prepare a cash budget, by month and in total, for the three-month period. (Input all amounts as positive values except cash deficiency, repayments and interest which should be indicated by a minus sign. Leave no cells blank - be certain to enter "0" wherever required. Omit the "$" sign in your response.)

Crestline Products Cash Budget
	April	May	June	Quarter
Cash balance, beginning	$	$	$	$
Add receipts:
Collections from customers

Total available

Less disbursements:
Merchandise purchases
Payroll
Lease payments
Advertising
Equipment purchases

Total disbursements

Excess (deficiency) of receipts over disbursements

Financing:
Borrowings
Repayments
Interest

Total financing

Cash balance, ending	$	$	$	$

Reference no: EM13483267

Questions Cloud

Doublewide dealers has an roa of 10 percent a 2 percent : doublewide dealers has an roa of 10 percent a 2 percent profit margin and a return on equity equal to 15 percent. what

Greenfield company realized a large gain on the sale of : the following statement is an excerpt from asc-270-10-45-1-2 paragraphs 9 and 10 of abp opinion no. 28 interim

Fnd kaisers 1 accounts receivable ar 2 current : the following data apply to a.l. kaiser amp company millions of dollarscash and marketable securities100.00fixed

If fixed costs are 500000 and the unit contribution margin : 1. the debit to factory overhead for the cost of indirect materials is obtained from the summary of the materials

Jodi horton president of the retailer crestline products : jodi horton president of the retailer crestline products has just approached the companys bank with a request for a

Ernings rate of your retirement portfolio is 6 per year : earnings rate of your retirement portfolio is 6 per year. ? you will receive an annual raise on your salary of 3 per

The saunders investment bank has the following financing : the saunders investment bank has the following financing outstanding. what is the wacc for the company? debt 40000

Forest outfitters is a retailer that is preparing its : forest outfitters is a retailer that is preparing its budget for the upcoming fiscal year. management has prepared the

What is the net operating profit after taxes nopat for 2002 : you have just obtained financial information for the past 2 years for powell panther corporation. answer the following

User Account

All Pages