Help Me Fill in the blanks (Accounting)

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.

Save Time On Research and Writing
Hire a Pro to Write You a 100% Plagiarism-Free Paper.
Get My Paper

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 $ 350,000 $ 175,000 Year 2: First quarter estimated $ 450,000 $ 270,000 Second quarter estimated $ 550,000 $ 341,000 Third quarter estimated $ 700,000 $ 420,000 Fourth quarter estimated $ 630,000 $ 378,000

b. 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. 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 $125,000 per quarter plus 10% of sales. Of the fixed amount, $30,000 each quarter is depreciation. e. The company will pay $20,000 in cash dividends each quarter. f. Land purchases will be made as follows during the year: $120,000 in the second quarter and $52,500 in the third quarter. g. The Cash account contained $36,000 at the end of Year 1. The company must maintain a minimum cash balance of at least $28,000. 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 $200,000. 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.

Save Time On Research and Writing
Hire a Pro to Write You a 100% Plagiarism-Free Paper.
Get My Paper

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 — Fourth quarter sales $? $0 $0 $0 $?

Year 2 — First quarter sales $216000 $? $? $? $?

Year 2 — Second quarter sales $? $? $275000 $? $?

Year 2 — Third quarter sales $0 $0 $? $? $?

Year 2 — Fourth quarter sales $0 $0 $0 $? $?

Total cash collections $391000 $489000 $611000 $652400 $2143400

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—Merchandise Purchases

Year 2 Quarter

First Second Third Fourth Year – Total Year 1 — Fourth quarter purchases $? $0 $0 $0 $?

Year 2 — First quarter purchases $54000 $? $? $? $?

Year 2 — Second quarter purchases $? $? $272800 $? $?

Year 2 — Third quarter purchases $0 $0 $? $? $?

Year 2 — Fourth quarter purchases $0 $0 $0 $? $?

Total cash disbursements $194000 $284200 $356800 $411600 $1246600

2. Compute the expected cash disbursements for selling and administrative expenses, by quarter and in total, for Year 2.

Cash Disbursements

First $ 140000

Second $ 150000

Third $ 165000

Fourth $ 158000

Year $ 613000

3. 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 $36000 $? $? $? $? Add collections from sales $391000 $489000 $611000 $652000 $2143400

Total cash available $427000 $? $? $? $?

Less disbursements: Merchandise purchases $194000 $284200 $356800 $411600 $1246600 Selling and administrative expenses $140000 $150000 $165000 $158000 $613000 Dividends ? Land ?

Total disbursements ?

Excess (deficiency) of receipts over disbursements ?

Financing: Borrowings ? Repayments ? Interest ?

Total financing ?

Cash balance, ending $? $? $? $? $?

Calculate the price
Make an order in advance and get the best price
Pages (550 words)
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Upload your instructions
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
How to get the most out of your experience with Homework Writing Services
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
Art (Fine arts, Performing arts)
Great work!!!! I will absolutely come back. Thank you to the support team and the tutor they all did a wonderful work.
Customer 454055, February 18th, 2020
Marketing & Advertising
We crafted. Thanks
Customer 463647, November 29th, 2022
The instructions were followed but, there are a few mistakes you should correct
Customer 452441, March 25th, 2022
Good content. Check APA cover page format on the student paper here
Customer 462457, March 29th, 2022
The paper was beautifully written and the ppt slide exceeded my expectations. Thank you so much for assisting me with a last minute assignment.
Customer 452455, May 9th, 2023
Healthcare & Medical
Good work
Customer 463469, October 22nd, 2022
Entertainment & Gaming
Great work.
Customer 452441, April 29th, 2022
Good work.
Customer 462717, May 15th, 2022
Good job!
Customer 463469, October 29th, 2022
Well done. I just needed to rephrase a few things, but overall good.
Customer 458067, January 29th, 2022
Good job
Customer 463245, February 6th, 2023
Excellent work again. Thanks!!!
Customer 453939, March 24th, 2020
Customer reviews in total
Current satisfaction rate
3 pages
Average paper length
Customers referred by a friend
15% OFF your first order
Use a coupon FIRST15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat