Oneida Cash Budget, Collections, Purchases & Loan
Not what you're looking for?
During the last week of August, Oneida Company's owner approaches the bank for a $99,000 loan to be made on September 2 and repaid on November 30 with annual interest of 12%, for an interest cost of $2,970. 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, $145,300 of 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
Sales:
September $250,000
October $465,000
November $460,000
Merchandise purchases:
September $230,000
October $210,000
November $196,000
Cash Disbursements
Payroll
September $19,800
October $21,900
November $24,100
Rent
September $11,000
October $11,000
November $11,000
Other cash expenses
September $35,200
October $31,800
November $21,200
Repayment of bank loan
November $99,000
Interest on the bank loan
November $2,970
Operations began in August; August sales were $190,000 and purchases were $110,000.
The budgeted September merchandise purchases inlude the inventory increase. All sales are on account. The company predicts that 23% of credit sales are 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 $89,300 of the $190,000 will be collected in September, $36,100 in October, and $13,300 in November All merchandise is purchased on credit; 70% of the balance is paid in the month following a purchase, and the remaining 30% is paid in the second month. For example, of the $110,000 August purchases, $77,000 will be paid in September and $33,000 in October.
Prepare a cash budget for September, October, and November for Oneida Company. Show supporting calculations as needed.
Purchase this Solution
Solution Summary
See tutorial in Excel showing schedules to figure collections from credit sales, disbursements for inventory purchases and a full cash budget, including loan and repayment with interest.
Education
- BSc, University of Virginia
- MSc, University of Virginia
- PhD, Georgia State University
Recent Feedback
- "hey just wanted to know if you used 0% for the risk free rate and if you didn't if you could adjust it please and thank you "
- "Thank, this is more clear to me now."
- "Awesome job! "
- "ty"
- "Great Analysis, thank you so much"
Purchase this Solution
Free BrainMass Quizzes
Paradigms and Frameworks of Management Research
This quiz evaluates your understanding of the paradigm-based and epistimological frameworks of research. It is intended for advanced students.
Understanding the Accounting Equation
These 10 questions help a new student of accounting to understand the basic premise of accounting and how it is applied to the business world.
Situational Leadership
This quiz will help you better understand Situational Leadership and its theories.
Cost Concepts: Analyzing Costs in Managerial Accounting
This quiz gives students the opportunity to assess their knowledge of cost concepts used in managerial accounting such as opportunity costs, marginal costs, relevant costs and the benefits and relationships that derive from them.
Six Sigma for Process Improvement
A high level understanding of Six Sigma and what it is all about. This just gives you a glimpse of Six Sigma which entails more in-depth knowledge of processes and techniques.