Barnum Stores has six locations. The firm wishes to expand by two more stores and needs...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Barnum Stores has six locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr Barnum, the banker, will finance construction if the firm can present an acceptable three- month financial plan for January through March. The following are actual and forecasted sales. Actual sales October: $280'000 November: $280'000 December: $280'000 Forecasted sales January: $350'000 February: $350'000 March: $300'000 April: $380'000 Of the firm's sales, 40 percent are for cash and the other 60 percent are on credit. Of credit sales, 30 percent are paid in the month after sale, 30 percent are paid in the second month after sale and 30% are paid in the third month after the sale (10% of the credit sales are not collected). Material cost 40 percent of sales and are paid during the month of the respective sales. Labor expense is 30 percent of sales and is paid for in the month of sales. Selling and administrative expense is 6 percent of sales and is also paid in the month of sales. Overhead expense is $25'000 in cash each month. Depreciation expense is $10'000 per month. Taxes of $12'000 for the year will be paid in advance in January and dividends of $2'000 will be paid in March. Cash at the beginning of January is $80'000 and the minimum cash balance that the firm needs to have is $75'000. If needed, the firm may have to borrow to maintain this minimum level of cash, while it repays the loan as soon as possible. For January, February and March, prepare: - a schedule of monthly cash receipts, monthly cash payments, and a complete monthly cash budget with borrowings and repayments (use the Excel table provided, make sure that you use Excel formulas) - a budgeted income statement, showing gross profit, operating income (EBIT) and net income (assuming interest expense is zero). Assume that Material purchased represents the COGS (i.e. it is sold during the month when it is purchased); (1 point) - a flexible budget for $460'000 on the basis of the month of March, showing gross profit and operating income (EBIT). Assume that only COGS is variables, the other costs are fixed; (1 point) Barnum Stores has six locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr Barnum, the banker, will finance construction if the firm can present an acceptable three- month financial plan for January through March. The following are actual and forecasted sales. Actual sales October: $280'000 November: $280'000 December: $280'000 Forecasted sales January: $350'000 February: $350'000 March: $300'000 April: $380'000 Of the firm's sales, 40 percent are for cash and the other 60 percent are on credit. Of credit sales, 30 percent are paid in the month after sale, 30 percent are paid in the second month after sale and 30% are paid in the third month after the sale (10% of the credit sales are not collected). Material cost 40 percent of sales and are paid during the month of the respective sales. Labor expense is 30 percent of sales and is paid for in the month of sales. Selling and administrative expense is 6 percent of sales and is also paid in the month of sales. Overhead expense is $25'000 in cash each month. Depreciation expense is $10'000 per month. Taxes of $12'000 for the year will be paid in advance in January and dividends of $2'000 will be paid in March. Cash at the beginning of January is $80'000 and the minimum cash balance that the firm needs to have is $75'000. If needed, the firm may have to borrow to maintain this minimum level of cash, while it repays the loan as soon as possible. For January, February and March, prepare: - a schedule of monthly cash receipts, monthly cash payments, and a complete monthly cash budget with borrowings and repayments (use the Excel table provided, make sure that you use Excel formulas) - a budgeted income statement, showing gross profit, operating income (EBIT) and net income (assuming interest expense is zero). Assume that Material purchased represents the COGS (i.e. it is sold during the month when it is purchased); (1 point) - a flexible budget for $460'000 on the basis of the month of March, showing gross profit and operating income (EBIT). Assume that only COGS is variables, the other costs are fixed; (1 point)
Expert Answer:
Answer rating: 100% (QA)
Answer To prepare the schedule of monthly cash receipts monthly cash payments and a complete monthly ... View the full answer
Related Book For
Foundations of Financial Management
ISBN: 978-1259194078
15th edition
Authors: Stanley Block, Geoffrey Hirt, Bartley Danielsen
Posted Date:
Students also viewed these accounting questions
-
Harrys Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr. Wilson, the banker, will finance construction if the firm can present an...
-
Three friends are choosing a restaurant for dinner. Here are their preferences: a. If the three friends use a Borda count to make their decision, where do they go to eat? b. On their way to their...
-
Consider a policy of output and inflation targeting": the central bank announces numerical targets for both inflation and real GDP. What are the pros and cons of such a policy? No central bank has...
-
Gate AB has length L, width b into the paper, is hinged at B, and has negligible weight. The liquid level h remains at the top of the gate for any angle θ. Find an analytic expression for the...
-
Identify at least three ways you can obtain information about the location of the debtors assets.
-
Michael and Nora Hoth married, divorced, remarried, divorced again, then cohabited from 1998 to 2008 without further remarriage. In 2006, Michael bought a house and five acres with his own money....
-
Course Content / Graded Assignments / Module 13 and 14 Graded Assignment Estimating Share Value Using the ROPI Model Module 13 and 14 Graded Assignment Following are forecasts of sales, net operating...
-
A positively charged particle (q=2 C) with a mass of 2.0 x 10 kg is placed in a uniform electric field, if the object has an acceleration of 4 m/s, what is the magnitude of the electric field the...
-
In a financial audit under the GAO's Government Auditing Standards, an auditor is not responsible for which of the following? a. Determining whether the financial statements present fairly financial...
-
Barry Hannah, CPA, plans to use attributes estimation to help assess control risk for the Oxford Company's control procedures over credit sales transactions. Hannah has begun to outline main steps in...
-
Trapan Retailing, Inc. has decided to diversify operations by selling through vending machines. Trapan plans on purchasing 312 vending machines to be placed in 78 different locations within one city,...
-
Describe signals of financial distress offered in the chapter for assessing asset composition, debt levels, cost structure, and equity levels. What are the strengths and weaknesses associated with...
-
The president of l&M Electric, a large regional utility, has asked that you perform a special engagement unrelated to the financial statement audit: Audit the customer payment system but with...
-
Maria and Javier are the equal partners in Marja, a partnership that is a qualifying trade or business. In the current year, Marja had $350,000 of ordinary income after reporting $500,000 in...
-
The following T-accounts show postings of selected transactions. Indicate the journal used in recording each of these postings a through e. Cash Accounts Receivable Inventory (d) 500 (e) 300 (b)...
-
A plane layer of coal of thickness \(L=1 \mathrm{~m}\) experiences uniform volumetric generation at a rate of \(\dot{q}=10 \mathrm{~W} / \mathrm{m}^{3}\) due to slow oxidation of the coal particles....
-
The steady-state temperature distribution in a onedimensional wall of thermal conductivity \(k\) and thickness \(L\) is of the form \(T=a x^{2}+b x+c\). Derive expressions for the heat fluxes at the...
-
One-dimensional, steady-state conduction with no energy generation is occurring in a plane wall of constant thermal conductivity. (a) Is the prescribed temperature distribution possible? Briefly...
500 ACT English And Reading Questions To Know By Test Day 3rd Edition - ISBN: 1264277822 - Free Book
Study smarter with the SolutionInn App