Cash Budget
Cash Budget
Cash Budget
USES:
1.
2.
3.
4.
Sales and Administrative Expenses: $10,000 per month plus 10% of sales. All of these
expenses are paid during the month of incurrence.
Interest Payments: Semi-annual interest of $18,000 is paid during July. An annual
$50,000 sinking fund payment is also made at that time.
Dividends: A $10,000 dividend payment will be declared and made in July.
Capital Expenditures: $40,000 will be invested in plant and equipment in June.
Taxes: Income tax payments of $1,000 will be made in July.
2. Given the information that follows, prepare a cash budget for the Central City
department Store for the first 6 months of 19x2 under the following assumptions:
a. All prices and costs remain constant.
b. Sales are 75 percent for credit and 25 percent for cash.
c. In terms of credit sales, 60 percent are collected in the month after the sale, 30
percent in the second month, and 10 percent in the third. Bad-debt losses are
insignificant.
d. Sales, actual and estimated are
October 19x1
November
19x2
December
19x2
January 19x2
February 19x2
$300,000
350,000
March 19x2
April 19x2
$200,000
300,000
400,000
May 19x2
250,000
150,000
200,000
June 19x2
July 19x2
200,000
300,000
$30,000
$40,000
March
April
$50,000
$50,000
May
June
$40,000
$35,000