Solution-Prepare a cash budget by quarter and in total for

Prepare a cash budget by quarter and in total for year 2

Reference no: EM13576455

The president of Univax, Inc., has just approached the company's bank seeking short-term financing for the coming year, Year 2. Univax is a distributor of commercial vacuum cleaners. The bank has stated that the loan request must be accompanied by a detailed cash budget that shows the quarters in which financing will be needed, as well as the amounts that will be needed and the quarters in which repayments can be made.

To provide this information for the bank, the president has directed that the following data be gathered from which a cash budget can be prepared:

a.	Budgeted sales and merchandise purchases for Year 2, as well as actual sales and purchases for the last quarter of Year 1, are as follows:

	Sales	Merchandise Purchases
Year 1:
Fourth quarter actual	$420,000	$320,000
Year 2:
First quarter estimated	$520,000	$400,000
Second quarter estimated	$620,000	$450,000
Third quarter estimated	$720,000	$510,000
Fourth quarter estimated	$600,000	$380,000

b.	The company typically collects 38% of a quarter's sales before the quarter ends and another 60% in the following quarter. The remainder is uncollectible. This pattern of collections is now being experienced in the actual data for the Year 1 fourth quarter.
c.	Some 10% of a quarter's merchandise purchases are paid for within the quarter. The remainder is paid in the following quarter.
d.	Selling and administrative expenses for Year 2 are budgeted at $81,000 per quarter plus 8% of sales. Of the fixed amount, $22,000 each quarter is depreciation.
e.	The company will pay $11,000 in cash dividends each quarter.
f.	Land purchases will be made as follows during the year: $88,000 in the second quarter and $49,200 in the third quarter.
g.	The Cash account contained $43,000 at the end of Year 1. The company must maintain a minimum cash balance of at least $41,000.
h.	The company has an agreement with a local bank that allows the company to borrow in increments of $1,000 at the beginning of each quarter, up to a total loan balance of $100,000. The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the year.
i.	At present, the company has no loans outstanding.

Required:

1a.	Prepare a schedule of expected cash collections on sales by quarter and in total for Year 2. (Leave no cells blank - be certain to enter "0" wherever required. Omit the "$" sign in your response.)

Schedule of Expected Cash Collections
	Year 2 Quarter
	First	Second	Third	Fourth	Total
Year 1 - Fourth quarter sales	$	$	$	$	$
Year 2 - First quarter sales
Year 2 - Second quarter sales
Year 2 - Third quarter sales
Year 2 - Fourth quarter sales

Total cash collections	$	$	$	$	$

1b.	Prepare a schedule of expected cash disbursements for merchandise purchases, by quarter and in total for Year 2. (Leave no cells blank - be certain to enter "0" wherever required. Omit the "$" sign in your response.)

Schedule of Expected Cash Disbursements-Merchandise Purchases
	Year 2 Quarter
	First	Second	Third	Fourth	Total
Year 1 - Fourth quarter purchases	$	$	$	$	$
Year 2 - First quarter purchases
Year 2 - Second quarter purchases
Year 2 - Third quarter purchases
Year 2 - Fourth quarter purchases

Total cash disbursements	$	$	$	$	$

2.	Compute the expected cash disbursements for selling and administrative expenses, by quarter and in total, for Year 2. (Omit the "$" sign in your response.)

	Cash Disbursements
First	$
Second	$
Third	$
Fourth	$

Year	$

3.	Prepare a cash budget by quarter and in total for Year 2. (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.)

Univax, Inc. Cash Budget
	Year 2 Quarter
	First	Second	Third	Fourth	Year
Cash balance, beginning	$	$	$	$	$
Add collections from sales

Total cash available

Less disbursements:
Merchandise purchases
Operating expenses
Dividends
Land

Total disbursements

Excess (deficiency) of receipts over disbursements

Financing:
Borrowings
Repayments
Interest

Total financing

Cash balance, ending	$	$	$	$	$

Reference no: EM13576455

Questions Cloud

Action ltd owns 100 percent of the shares of jackson ltd : action ltd owns 100 percent of the shares of jackson ltd acquired on 1 july 2011 for 3.5 million when the shareholders

Many tax planning strategies are imbedded in provisions of : many tax planning strategies are imbedded in provisions of the tax law however tax planners and tax preparers may push

Using relative frequency assessment what is the probability : 1. the bw company produces two models of products as shown

Consider the ages of ceos of companies throughout the : question consider the ages of ceos of companies throughout the united states.event a ceo is under 40event b ceo is at

Prepare a cash budget by quarter and in total for year 2 : the president of univax inc. has just approached the companys bank seeking short-term financing for the coming year

Question in each of the following statements identify what : question in each of the following statements identify what is wrong.a. the probability that a randomly selected person

Bones and skeletal tissues case study on bone tissue : case study on bone tissue structure and repair ltbrgtmrs. debbie morgan is a 45-year-old female who works as a

Go to sec web site httpwwwsecgov under filings and forms : go to sec web site httpwww.sec.gov under filings and forms edgar click on search for company filings. click on

Prepare separate entries for each transaction for bristol : on june 10 lipizzaner crab shack purchased 6000 of merchandise from bristol company fob shipping point terms 210 n30.

User Account

All Pages

Prepare a cash budget by quarter and in total for year 2

Reference no: EM13576455

Reference no: EM13576455

Questions Cloud

Reviews

Write a Review

Accounting Basics Questions & Answers

Problem related to tax treatments

The following direct materials and direct labor data

Annual amount of depreciation using straight line

Joe peterson is the founder and majority shareholder of

Identify and explain the underlying problem or conflict

Assume that the required reserve ratio is 15 if the federal

Compute the current break-even point in units

An introduction to internal controls explaining in your own

Cpute the break-even point in 1 units and2 dollars

During 2014 in 000s net income was 10300 25 of the

Prepare an income statement and a retained earnings

Determine the markup percentage on total cost

Assured A++ Grade

Academics

Major Subjects

Majors

Get In Touch

TERMS & POLICIES

HELP & SUPPORT