About Maurice Tutor

Levels Tought:
Elementary,Middle School,High School,College,University,PHD

Expertise:

Algebra,Applied Sciences See all

Algebra,Applied Sciences,Biology,Calculus,Chemistry,Economics,English,Essay writing,Geography,Geology,Health & Medical,Physics,Science Hide all

Teaching Since:	May 2017
Last Sign in:	401 Weeks Ago, 2 Days Ago
Questions Answered:	66690
Tutorials Posted:	66688

Education

MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011

Experience

Professor
Phoniex University
Oct-2001 - Nov-2016

Category > Accounting Posted 11 Aug 2017 My Price 14.00

Univax, Inc.

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	$850,000	$425,000
Year 2:
First quarter estimated	$950,000	$570,000
Second quarter estimated	$950,000	$589,000
Third quarter estimated	$1,300,000	$780,000
Fourth quarter estimated	$1,430,000	$858,000

b.	The company typically collects 48% of a quarter%u2019s sales before the quarter ends and another 50% 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 20% 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 $285,000 per quarter plus 10% of sales. Of the fixed amount, $90,000 each quarter is depreciation.
e.	The company will pay $60,000 in cash dividends each quarter.
f.	Land purchases will be made as follows during the year: $256,000 in the second quarter and $72,500 in the third quarter.
g.	The Cash account contained $76,000 at the end of Year 1. The company must maintain a minimum cash balance of at least $44,000.
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 $600,000. 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.)

Schedule of Expected Cash Collections
	Year 2 Quarter
	First	Second	Third	Fourth	Year - Total
Year 1 %u2014 Fourth quarter sales	$	$	$	$	$
Year 2 %u2014 First quarter sales
Year 2 %u2014 Second quarter sales
Year 2 %u2014 Third quarter sales
Year 2 %u2014 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.)

Schedule of Expected Cash Disbursements%u2014Merchandise Purchases
	Year 2 Quarter
	First	Second	Third	Fourth	Year - Total
Year 1 %u2014 Fourth quarter purchases	$	$	$	$	$
Year 2 %u2014 First quarter purchases
Year 2 %u2014 Second quarter purchases
Year 2 %u2014 Third quarter purchases
Year 2 %u2014 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.

	Cash Disbursements
First	$
Second	$
Third	$
Fourth	$

Year	$

Prepare a cash budget by quarter and in total for Year 2. Assume that selling and administrative expenses are paid in the month incurred. (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. Total Financing should be indicated with a minus sign when the company is repaying amounts that were previously borrowed.)

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

Total cash available

Less disbursements:
Merchandise purchases
Selling and administrative expenses
Dividends
Land

Total disbursements

Excess (deficiency) of receipts over disbursements

Financing:
Borrowings
Repayments
Interest

Total financing

Cash balance, ending	$	$	$	$	$

Answers

Maurice Tutor

(5)

Status NEW Posted 11 Aug 2017 04:08 PM My Price 14.00

Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------and----------- ac-----------qui-----------sit-----------ion----------- of----------- my----------- po-----------ste-----------d s-----------olu-----------tio-----------n.P-----------lea-----------se -----------pin-----------g m-----------e o-----------n c-----------hat----------- I -----------am -----------onl-----------ine----------- or----------- in-----------box----------- me----------- a -----------mes-----------sag-----------e I----------- wi-----------ll

Not Rated(0)

Buy Answer

Hire Dedicated Virtual Team / Business Solution for SMEs.