Explore BrainMass

Explore BrainMass

    Schedule of Expected Cash Collections and Cash Budget

    Not what you're looking for? Search our solutions OR ask your own Custom question.

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    See attached file.

    PROBLEM 9-14 Schedule of Expected Cash Collections; Cash Budget [L02, LOS]

    Jodi Horton, president of the retailer Crestline Products, has just approached the company's bank with a request for a $30,000, 90-day loan.

    The purpose of the loan is to assist the company in acquiring inventories in support of peak April sales. Since 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 $26,000. Accounts receivable on April 1 will total $151,500, of which $141,000 will be collected during April and $7,200 will be collected during May. The remainder will be uncollectible.

    b. Past experience shows that 20% 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 1% represents bad debts that are never collected. Budgeted sales and expenses for the three-month period follow:

    April May June
    Sales (all on account) ......... $200,000 $300,000 $250,000
    Merchandise purchases ........ $120,000 $180,000 $150,000
    Payroll ..................... $9,000 $9,000 $8,000
    Lease payments. . . . . . . . $15,000 $15,000 $15,000
    Advertising ............... ' $70,000 $80,000 $60,000
    Equipment purchases ......... $8,000
    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 $108,000.

    d. In preparing the cash budget, assume that the $30,000 loan will be made in April and repaid in June. Interest on the loan will total $1,200.


    1. Prepare a schedule of 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.

    3. If the company needs a minimum cash balance of $20,000 to start each month, can the loan be repaid as planned? Explain.

    **Please see attached file for actual practice problem.

    © BrainMass Inc. brainmass.com March 4, 2021, 9:22 pm ad1c9bdddf


    Solution Summary

    This solution contains the schedule of expected cash collections, cash budget and the requirements to maintain a minimum cash balance. All details are shown in an Excel file.