SlideShare a Scribd company logo
1 of 2
Download to read offline
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.
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:
The company typically collects 48% of a quarter’s 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.
Some 20% of a quarter's merchandise purchases are paid for within the quarter. The remainder
is paid in the following quarter.
Selling and administrative expenses for Year 2 are budgeted at $365,000 per quarter plus 10% of
sales. Of the fixed amount, $120,000 each quarter is depreciation.
Land purchases will be made as follows during the year: $324,000 in the second quarter and
$82,500 in the third quarter.
The Cash account contained $96,000 at the end of Year 1. The company must maintain a
minimum cash balance of at least $40,000.
The company has an agreement with a local bank that allows the company to borrow up to a total
loan balance of $800,000. 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.
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.)
Year 2 Quarter
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.)
Year 2 Quarter
Compute the expected cash disbursements for selling and administrative expenses, by quarter
and in total, for Year 2.
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.)
Year 2 Quarter
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.
Solution
1a
1b
2)
3)A schedule of expected cash collections on
sales.Sales#########$12,00,000$11,50,000$16,00,000$18,30,0004th Q Year 11st Q Year 22nd
Q Year 23rd Q Year 24th Q Year 2TotalCollections in month of sales
(48%)$5,76,000$5,52,000$7,68,000$8,78,400$27,74,400Collections in month following sales
(50%)$5,50,000$6,00,000$5,75,000$8,00,000$25,25,000$11,26,000$11,52,000$13,43,000$16,7
8,400$52,99,400

More Related Content

Similar to The president of Univax, Inc., has just approached the companys ba.pdf

REQUIRED This project is worth 25 points. It is an opportunit.docx
REQUIRED This project is worth 25 points. It is an opportunit.docxREQUIRED This project is worth 25 points. It is an opportunit.docx
REQUIRED This project is worth 25 points. It is an opportunit.docx
debishakespeare
 
Chapter 6Exercises1. Overview of the budgeting processEvalua.docx
Chapter 6Exercises1. Overview of the budgeting processEvalua.docxChapter 6Exercises1. Overview of the budgeting processEvalua.docx
Chapter 6Exercises1. Overview of the budgeting processEvalua.docx
christinemaritza
 
Intermediate Accounting I Final Exam Booklet Replacement.docx
Intermediate Accounting I Final Exam Booklet Replacement.docxIntermediate Accounting I Final Exam Booklet Replacement.docx
Intermediate Accounting I Final Exam Booklet Replacement.docx
mariuse18nolet
 
Week Two Exercise AssignmentRevenue and Expenses1. Recognition.docx
Week Two Exercise AssignmentRevenue and Expenses1. Recognition.docxWeek Two Exercise AssignmentRevenue and Expenses1. Recognition.docx
Week Two Exercise AssignmentRevenue and Expenses1. Recognition.docx
alanfhall8953
 
Nordic Company, a merchandising company, prepares its master budge.docx
Nordic Company, a merchandising company, prepares its master budge.docxNordic Company, a merchandising company, prepares its master budge.docx
Nordic Company, a merchandising company, prepares its master budge.docx
henrymartin15260
 
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docxACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
annetnash8266
 

Similar to The president of Univax, Inc., has just approached the companys ba.pdf (10)

Question for Master Budget for Accounting Students
Question for Master Budget for Accounting StudentsQuestion for Master Budget for Accounting Students
Question for Master Budget for Accounting Students
 
Bmal 530 excel project
Bmal 530 excel projectBmal 530 excel project
Bmal 530 excel project
 
REQUIRED This project is worth 25 points. It is an opportunit.docx
REQUIRED This project is worth 25 points. It is an opportunit.docxREQUIRED This project is worth 25 points. It is an opportunit.docx
REQUIRED This project is worth 25 points. It is an opportunit.docx
 
Chapter 6Exercises1. Overview of the budgeting processEvalua.docx
Chapter 6Exercises1. Overview of the budgeting processEvalua.docxChapter 6Exercises1. Overview of the budgeting processEvalua.docx
Chapter 6Exercises1. Overview of the budgeting processEvalua.docx
 
Intermediate Accounting I Final Exam Booklet Replacement.docx
Intermediate Accounting I Final Exam Booklet Replacement.docxIntermediate Accounting I Final Exam Booklet Replacement.docx
Intermediate Accounting I Final Exam Booklet Replacement.docx
 
Account Receivable QuestionsZ
Account Receivable QuestionsZAccount Receivable QuestionsZ
Account Receivable QuestionsZ
 
Week Two Exercise AssignmentRevenue and Expenses1. Recognition.docx
Week Two Exercise AssignmentRevenue and Expenses1. Recognition.docxWeek Two Exercise AssignmentRevenue and Expenses1. Recognition.docx
Week Two Exercise AssignmentRevenue and Expenses1. Recognition.docx
 
Ch 3 Problem Solving Quiz
Ch 3 Problem Solving QuizCh 3 Problem Solving Quiz
Ch 3 Problem Solving Quiz
 
Nordic Company, a merchandising company, prepares its master budge.docx
Nordic Company, a merchandising company, prepares its master budge.docxNordic Company, a merchandising company, prepares its master budge.docx
Nordic Company, a merchandising company, prepares its master budge.docx
 
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docxACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
 

More from amitcbd

The poverty threshold for a household with one person in 2010 was.pdf
The poverty threshold for a household with one person in 2010 was.pdfThe poverty threshold for a household with one person in 2010 was.pdf
The poverty threshold for a household with one person in 2010 was.pdf
amitcbd
 

More from amitcbd (16)

The probability that a wafer contains a large particle of contaminat.pdf
The probability that a wafer contains a large particle of contaminat.pdfThe probability that a wafer contains a large particle of contaminat.pdf
The probability that a wafer contains a large particle of contaminat.pdf
 
The probability that Alice sends a message to Bob encrypted with a w.pdf
The probability that Alice sends a message to Bob encrypted with a w.pdfThe probability that Alice sends a message to Bob encrypted with a w.pdf
The probability that Alice sends a message to Bob encrypted with a w.pdf
 
The probability that a radish seed will germinate is 0.7. A gardener.pdf
The probability that a radish seed will germinate is 0.7. A gardener.pdfThe probability that a radish seed will germinate is 0.7. A gardener.pdf
The probability that a radish seed will germinate is 0.7. A gardener.pdf
 
The probability that a randomly chosen citizen-entity of Cygnus is o.pdf
The probability that a randomly chosen citizen-entity of Cygnus is o.pdfThe probability that a randomly chosen citizen-entity of Cygnus is o.pdf
The probability that a randomly chosen citizen-entity of Cygnus is o.pdf
 
The probability that a majority of the stockholders of a company wil.pdf
The probability that a majority of the stockholders of a company wil.pdfThe probability that a majority of the stockholders of a company wil.pdf
The probability that a majority of the stockholders of a company wil.pdf
 
The probability that a class session is on a Friday is 13 ,and the .pdf
The probability that a class session is on a Friday is 13 ,and the .pdfThe probability that a class session is on a Friday is 13 ,and the .pdf
The probability that a class session is on a Friday is 13 ,and the .pdf
 
The probability that a class session is on a Friday is 13, and the .pdf
The probability that a class session is on a Friday is 13, and the .pdfThe probability that a class session is on a Friday is 13, and the .pdf
The probability that a class session is on a Friday is 13, and the .pdf
 
The poverty threshold for a household with one person in 2010 was.pdf
The poverty threshold for a household with one person in 2010 was.pdfThe poverty threshold for a household with one person in 2010 was.pdf
The poverty threshold for a household with one person in 2010 was.pdf
 
The position of a particle P moving in the horizontal plane is descr.pdf
The position of a particle P moving in the horizontal plane is descr.pdfThe position of a particle P moving in the horizontal plane is descr.pdf
The position of a particle P moving in the horizontal plane is descr.pdf
 
The population of Placerville grew from 4710 in 1980 to 7450 in 2000.pdf
The population of Placerville grew from 4710 in 1980 to 7450 in 2000.pdfThe population of Placerville grew from 4710 in 1980 to 7450 in 2000.pdf
The population of Placerville grew from 4710 in 1980 to 7450 in 2000.pdf
 
The population of a city is increasing such that a new water treatme.pdf
The population of a city is increasing such that a new water treatme.pdfThe population of a city is increasing such that a new water treatme.pdf
The population of a city is increasing such that a new water treatme.pdf
 
The population of a community is known to increase at a rate proport.pdf
The population of a community is known to increase at a rate proport.pdfThe population of a community is known to increase at a rate proport.pdf
The population of a community is known to increase at a rate proport.pdf
 
The probability of each value of a discrete random variable is betwe.pdf
The probability of each value of a discrete random variable is betwe.pdfThe probability of each value of a discrete random variable is betwe.pdf
The probability of each value of a discrete random variable is betwe.pdf
 
the probability density function of the random variable X is given b.pdf
the probability density function of the random variable X is given b.pdfthe probability density function of the random variable X is given b.pdf
the probability density function of the random variable X is given b.pdf
 
The primary goal of analysis of variance methods is to ____ A. c.pdf
The primary goal of analysis of variance methods is to ____ A. c.pdfThe primary goal of analysis of variance methods is to ____ A. c.pdf
The primary goal of analysis of variance methods is to ____ A. c.pdf
 
The previous help did not produce a correct answer.Archimedes Leve.pdf
The previous help did not produce a correct answer.Archimedes Leve.pdfThe previous help did not produce a correct answer.Archimedes Leve.pdf
The previous help did not produce a correct answer.Archimedes Leve.pdf
 

Recently uploaded

會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
中 央社
 
會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文
會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文
會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文
中 央社
 

Recently uploaded (20)

[GDSC YCCE] Build with AI Online Presentation
[GDSC YCCE] Build with AI Online Presentation[GDSC YCCE] Build with AI Online Presentation
[GDSC YCCE] Build with AI Online Presentation
 
TỔNG HỢP HƠN 100 ĐỀ THI THỬ TỐT NGHIỆP THPT VẬT LÝ 2024 - TỪ CÁC TRƯỜNG, TRƯ...
TỔNG HỢP HƠN 100 ĐỀ THI THỬ TỐT NGHIỆP THPT VẬT LÝ 2024 - TỪ CÁC TRƯỜNG, TRƯ...TỔNG HỢP HƠN 100 ĐỀ THI THỬ TỐT NGHIỆP THPT VẬT LÝ 2024 - TỪ CÁC TRƯỜNG, TRƯ...
TỔNG HỢP HƠN 100 ĐỀ THI THỬ TỐT NGHIỆP THPT VẬT LÝ 2024 - TỪ CÁC TRƯỜNG, TRƯ...
 
Championnat de France de Tennis de table/
Championnat de France de Tennis de table/Championnat de France de Tennis de table/
Championnat de France de Tennis de table/
 
Basic Civil Engineering notes on Transportation Engineering, Modes of Transpo...
Basic Civil Engineering notes on Transportation Engineering, Modes of Transpo...Basic Civil Engineering notes on Transportation Engineering, Modes of Transpo...
Basic Civil Engineering notes on Transportation Engineering, Modes of Transpo...
 
The Benefits and Challenges of Open Educational Resources
The Benefits and Challenges of Open Educational ResourcesThe Benefits and Challenges of Open Educational Resources
The Benefits and Challenges of Open Educational Resources
 
Features of Video Calls in the Discuss Module in Odoo 17
Features of Video Calls in the Discuss Module in Odoo 17Features of Video Calls in the Discuss Module in Odoo 17
Features of Video Calls in the Discuss Module in Odoo 17
 
Basic Civil Engg Notes_Chapter-6_Environment Pollution & Engineering
Basic Civil Engg Notes_Chapter-6_Environment Pollution & EngineeringBasic Civil Engg Notes_Chapter-6_Environment Pollution & Engineering
Basic Civil Engg Notes_Chapter-6_Environment Pollution & Engineering
 
MichaelStarkes_UncutGemsProjectSummary.pdf
MichaelStarkes_UncutGemsProjectSummary.pdfMichaelStarkes_UncutGemsProjectSummary.pdf
MichaelStarkes_UncutGemsProjectSummary.pdf
 
Pragya Champions Chalice 2024 Prelims & Finals Q/A set, General Quiz
Pragya Champions Chalice 2024 Prelims & Finals Q/A set, General QuizPragya Champions Chalice 2024 Prelims & Finals Q/A set, General Quiz
Pragya Champions Chalice 2024 Prelims & Finals Q/A set, General Quiz
 
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
 
Application of Matrices in real life. Presentation on application of matrices
Application of Matrices in real life. Presentation on application of matricesApplication of Matrices in real life. Presentation on application of matrices
Application of Matrices in real life. Presentation on application of matrices
 
The Last Leaf, a short story by O. Henry
The Last Leaf, a short story by O. HenryThe Last Leaf, a short story by O. Henry
The Last Leaf, a short story by O. Henry
 
Essential Safety precautions during monsoon season
Essential Safety precautions during monsoon seasonEssential Safety precautions during monsoon season
Essential Safety precautions during monsoon season
 
Exploring Gemini AI and Integration with MuleSoft | MuleSoft Mysore Meetup #45
Exploring Gemini AI and Integration with MuleSoft | MuleSoft Mysore Meetup #45Exploring Gemini AI and Integration with MuleSoft | MuleSoft Mysore Meetup #45
Exploring Gemini AI and Integration with MuleSoft | MuleSoft Mysore Meetup #45
 
Word Stress rules esl .pptx
Word Stress rules esl               .pptxWord Stress rules esl               .pptx
Word Stress rules esl .pptx
 
How to the fix Attribute Error in odoo 17
How to the fix Attribute Error in odoo 17How to the fix Attribute Error in odoo 17
How to the fix Attribute Error in odoo 17
 
Operations Management - Book1.p - Dr. Abdulfatah A. Salem
Operations Management - Book1.p  - Dr. Abdulfatah A. SalemOperations Management - Book1.p  - Dr. Abdulfatah A. Salem
Operations Management - Book1.p - Dr. Abdulfatah A. Salem
 
Removal Strategy _ FEFO _ Working with Perishable Products in Odoo 17
Removal Strategy _ FEFO _ Working with Perishable Products in Odoo 17Removal Strategy _ FEFO _ Working with Perishable Products in Odoo 17
Removal Strategy _ FEFO _ Working with Perishable Products in Odoo 17
 
會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文
會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文
會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文
 
UNIT – IV_PCI Complaints: Complaints and evaluation of complaints, Handling o...
UNIT – IV_PCI Complaints: Complaints and evaluation of complaints, Handling o...UNIT – IV_PCI Complaints: Complaints and evaluation of complaints, Handling o...
UNIT – IV_PCI Complaints: Complaints and evaluation of complaints, Handling o...
 

The president of Univax, Inc., has just approached the companys ba.pdf

  • 1. 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. 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: The company typically collects 48% of a quarter’s 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. Some 20% of a quarter's merchandise purchases are paid for within the quarter. The remainder is paid in the following quarter. Selling and administrative expenses for Year 2 are budgeted at $365,000 per quarter plus 10% of sales. Of the fixed amount, $120,000 each quarter is depreciation. Land purchases will be made as follows during the year: $324,000 in the second quarter and $82,500 in the third quarter. The Cash account contained $96,000 at the end of Year 1. The company must maintain a minimum cash balance of at least $40,000. The company has an agreement with a local bank that allows the company to borrow up to a total loan balance of $800,000. 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. 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.) Year 2 Quarter 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.) Year 2 Quarter
  • 2. Compute the expected cash disbursements for selling and administrative expenses, by quarter and in total, for Year 2. 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.) Year 2 Quarter 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. Solution 1a 1b 2) 3)A schedule of expected cash collections on sales.Sales#########$12,00,000$11,50,000$16,00,000$18,30,0004th Q Year 11st Q Year 22nd Q Year 23rd Q Year 24th Q Year 2TotalCollections in month of sales (48%)$5,76,000$5,52,000$7,68,000$8,78,400$27,74,400Collections in month following sales (50%)$5,50,000$6,00,000$5,75,000$8,00,000$25,25,000$11,26,000$11,52,000$13,43,000$16,7 8,400$52,99,400