Jim Daniels Health Products has eight stores. The firm wants to expand by two more stores...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Jim Daniels Health Products has eight stores. The firm wants to expand by two more stores and needs a bank loan to do this. Mr. Hewitt, the banker, will finance construction if the firm can present an acceptable three-month financial plan for January through March. Following are actual and forecasted sales figures: Actual Forecast November December $620,000 January 640,000 February March Additional Information $700,000 April forecast $750,000 740,000 760,000 Of the firm's sales, 40 percent are for cash and the remaining 60 percent are on credit. Of credit sales, 30 percent are paid in the month after sale and 70 percent are paid in the second month after the sale. Materials cost 30 percent of sales and are purchased and received each month in an amount sufficient to cover the current month's expected sales. Materials are paid for in the month they are received. Labour expense is 50 percent of sales and is paid in the month of sales. Selling and administrative expense is 8 percent of sales and is also paid in the month of sales. Overhead is $38,000 in cash per month; amortization expense is $12,100 per month. Taxes of $10,000 will be paid in January and dividends of $6,000 will be paid in March. Cash at the beginning of January is $122,000 and the minimum desired cash balance is $117,000. a. Prepare a schedule of monthly cash receipts for January, February and March. Sales Credit sales Cash sales Collections in the month after credit sales Collections two months after credit sales Total cash receipts Jim Daniels Health Products Cash Receipts Schedule November December January February March April $ $ $ $ $ $ b. Prepare a schedule of monthly cash payments for January, February and March. Jim Daniels Health Products Cash Payments Schedule Payments for purchases Labour expense Selling and administrative expense Overhead Taxes Dividends Total cash payments January $ February March $ $ $ c. Prepare a schedule of monthly cash budget with borrowings and repayments for January, February and March. (Do not leave any empty spaces; Input a O wherever It is required. Negative answers and amounts to be deducted should be indicated by a minus sign.) Total cash receipts Total cash payments Net cash flow Beginning cash balance Cumulative cash balance Monthly loan or (repayment) Cumulative loan balance Ending cash balance Jim Daniels Health Products Cash Budget $ January February March $ $ Jim Daniels Health Products has eight stores. The firm wants to expand by two more stores and needs a bank loan to do this. Mr. Hewitt, the banker, will finance construction if the firm can present an acceptable three-month financial plan for January through March. Following are actual and forecasted sales figures: Actual Forecast November December $620,000 January 640,000 February March Additional Information $700,000 April forecast $750,000 740,000 760,000 Of the firm's sales, 40 percent are for cash and the remaining 60 percent are on credit. Of credit sales, 30 percent are paid in the month after sale and 70 percent are paid in the second month after the sale. Materials cost 30 percent of sales and are purchased and received each month in an amount sufficient to cover the current month's expected sales. Materials are paid for in the month they are received. Labour expense is 50 percent of sales and is paid in the month of sales. Selling and administrative expense is 8 percent of sales and is also paid in the month of sales. Overhead is $38,000 in cash per month; amortization expense is $12,100 per month. Taxes of $10,000 will be paid in January and dividends of $6,000 will be paid in March. Cash at the beginning of January is $122,000 and the minimum desired cash balance is $117,000. a. Prepare a schedule of monthly cash receipts for January, February and March. Sales Credit sales Cash sales Collections in the month after credit sales Collections two months after credit sales Total cash receipts Jim Daniels Health Products Cash Receipts Schedule November December January February March April $ $ $ $ $ $ b. Prepare a schedule of monthly cash payments for January, February and March. Jim Daniels Health Products Cash Payments Schedule Payments for purchases Labour expense Selling and administrative expense Overhead Taxes Dividends Total cash payments January $ February March $ $ $ c. Prepare a schedule of monthly cash budget with borrowings and repayments for January, February and March. (Do not leave any empty spaces; Input a O wherever It is required. Negative answers and amounts to be deducted should be indicated by a minus sign.) Total cash receipts Total cash payments Net cash flow Beginning cash balance Cumulative cash balance Monthly loan or (repayment) Cumulative loan balance Ending cash balance Jim Daniels Health Products Cash Budget $ January February March $ $
Expert Answer:
Related Book For
Foundations of Financial Management
ISBN: 978-1259024979
10th Canadian edition
Authors: Stanley Block, Geoffrey Hirt, Bartley Danielsen, Doug Short, Michael Perretta
Posted Date:
Students also viewed these accounting questions
-
Jim Daniels Health Products has eight stores. The firm wants to expand by two more stores and needs a bank loan to do this. Mr. Hewitt, the banker, will finance construction if the firm can present...
-
Timetrics 2016 survey of insurance professionals explores the use of technology in the industry. The file Technologies contains the responses to the question that asked what technologies these...
-
The wheels of railroad trains are tapered, a feature especially important on curves. How, if at all, does the amount of taper relate to the curving of the tracks?
-
1. Otis Campbell and his wife, Shirley, decided to get a divorce after 28 years of marriage. They reside in Katy, Texas. They cannot agree on the property settlement, so they want a judge to decide...
-
Design a heat exchanger network for MER with at most 15 heat exchangers (including utility heaters) and \(\Delta T_{\text {min }}=10^{\circ} \mathrm{C}\) for the following streams: When MER targets...
-
Refer to Problem 7.25 for Stebbins Corporation for Year 1, its first year of operations. Exhibit 7.39 shows the amounts for the Canadian subsidiary for Year 2. The average exchange rate during Year 2...
-
Problem #3: A steady free jet of water exits a 0.5 inch diameter nozzle with uniform velocity V (point 1). The water jet impinges on a flat plate having a weight of 5 lbf and hinged at the left edge...
-
Create a Assign To A Group application that prompts the user for his or her first and last name and then displays a group assignment. The program will keep looping until -2 is entered to quit. The...
-
Suppose $X_{1}$ and $X_{2}$ are jointly normal positions with parameters $\mu_{1}, \mu_{2}, \sigma_{1}, \sigma_{2}, \sigma_{12}$. Show that \[\operatorname{VaR}_{h}\left(X_{1}+X_{2} ight) \leq...
-
A division of ABBOX Corporation has developed the concept of a new product. Production of the product would require \(\$ 10\) million in initial capital expenditure. It is anticipated that 1 million...
-
Nancy Smith says she is uncomfortable making the assumption that H&Ms dividend payout will vary from year to year. If she makes a constant dividend payout assumption, what changes does she have to...
-
What would be the value of Sanofis R&D asset at the end of fiscal years 2016 and 2017 if the average expected life of its R&D investments is only three years?
-
Consider the acquisitions by Germany-based media company EM.TV & Merchandising AG of the Jim Henson Company, creator of The Muppet Show, and Speed Investments Ltd., co-owner of the commercial rights...
-
1. When a company discards machinery that is fully depreciated, this transaction would be recorded with the following entry a. debit Machinery; credit Accumulated Depreciation b. debit Cash; credit...
-
Consider the following cash flows in Table P5.5. (a) Calculate the payback period for each project. (b) Determine whether it is meaningful to calculate a payback period for project D. (c) Assuming...
-
(a) Find the Laplace transform of \(f(t)=50\left[e^{-100 t}-2 e ight.\) \(-200 t] u(t)\). (b) Locate the poles and zeros of \(F(s)\). (c) What is the time constant associated with each pole? (d)...
-
Find the Laplace transform of \(f(t)=\delta^{\prime}(t)+\delta(t)-e^{-t} u\) \((t)\). Locate the poles and zeros of \(F(s)\).
-
Find the Laplace transform of \(f(t)=A\left[(B+\alpha t) e^{-\alpha t} ight.\) ]\(u(t)\). Locate the poles and zeros of \(F(s)\).
Study smarter with the SolutionInn App