Student Services Incorporated (SSI) acts as a wholesaler to the various student retail shops that operate...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Student Services Incorporated (SSI) acts as a wholesaler to the various student retail shops that operate on campuses throughout Canada. It supplies clothing, records, and confectionary items. The company has a $75,000 line of credit available with a local bank, and it draws on its account in amounts of $5,000 at a time. [Thus, if it needs $5,001, it must borrow $10,000.] SSI has not drawn on the credit line yet. As at December 31, 2021, the firm had a cash balance of $7,000, which is the minimum balance that it wants to maintain. Any excess cash is used to repay the line of credit. [Ignore interest on the line of credit.] The following additional information is available. Actual Sales October 2021 November 2021 $75,000 December 2021 $40,000 Forecasted sales $100,000 $50,000 $30,000 $100,000 $70,000 $70,000 $100,000 January 2022 February 2022 March 2022 April 2022 May 2022 June 2022 Sales/Accounts Receivable: All sales are on credit and terms are net 30 days (1 month). From past experience 50 percent of the accounts are collected 1 month after the sale, 40 percent are collected 2 months after the sale, and 10 percent are collected 3 months after the sale. Bad debts are negligible. Cost of Goods Sold/Purchases: The goods are ordered, received, and paid for in the month prior to sale. Purchases (units) are equal to 90% of next month's sales and the gross profit margin is 30%. Administrative Expense: The administrative expense is $4,000 per month (which includes $1,000 for depreciation expense) plus a bonus of 4 percent of sales realized during the last quarter of the calendar year. This bonus is paid in February of each year. Dividends: In March, $6,000 in dividends will be paid. Taxes: The tax rate is 40 percent. For the past year, $2,000 in taxes must be paid by January 15, and no other taxes are payable in the period January to April. Salaries: Wages and salaries amount to 15 percent of the monthly dollar sales or $12,000, whichever is greater. Capital Expenditures: The company will buy new fixed assets for $20,000 in January. These assets have a five-year life with no residual value. Prepare a schedule of cash receipts, a schedule of cash payments and a cash budget for the period January to April 2022. Question 1 (10 marks) YOU CAN USE EXČEL AND PRINT YOUR WORKSHEET. Schedule of Cash Receipts (in thousands of dollars) JAN FEB. MARCH APRIL SHOW YOUR WORK (where needed) Schedule of Cash Payments (in thousands of dollars) JAN. FEB. MARCH APRIL SHOW YOUR WORK (where needed): JAN. FEB. MARCH APRIL Student Services Incorporated (SSI) acts as a wholesaler to the various student retail shops that operate on campuses throughout Canada. It supplies clothing, records, and confectionary items. The company has a $75,000 line of credit available with a local bank, and it draws on its account in amounts of $5,000 at a time. [Thus, if it needs $5,001, it must borrow $10,000.] SSI has not drawn on the credit line yet. As at December 31, 2021, the firm had a cash balance of $7,000, which is the minimum balance that it wants to maintain. Any excess cash is used to repay the line of credit. [Ignore interest on the line of credit.] The following additional information is available. Actual Sales October 2021 November 2021 $75,000 December 2021 $40,000 Forecasted sales $100,000 $50,000 $30,000 $100,000 $70,000 $70,000 $100,000 January 2022 February 2022 March 2022 April 2022 May 2022 June 2022 Sales/Accounts Receivable: All sales are on credit and terms are net 30 days (1 month). From past experience 50 percent of the accounts are collected 1 month after the sale, 40 percent are collected 2 months after the sale, and 10 percent are collected 3 months after the sale. Bad debts are negligible. Cost of Goods Sold/Purchases: The goods are ordered, received, and paid for in the month prior to sale. Purchases (units) are equal to 90% of next month's sales and the gross profit margin is 30%. Administrative Expense: The administrative expense is $4,000 per month (which includes $1,000 for depreciation expense) plus a bonus of 4 percent of sales realized during the last quarter of the calendar year. This bonus is paid in February of each year. Dividends: In March, $6,000 in dividends will be paid. Taxes: The tax rate is 40 percent. For the past year, $2,000 in taxes must be paid by January 15, and no other taxes are payable in the period January to April. Salaries: Wages and salaries amount to 15 percent of the monthly dollar sales or $12,000, whichever is greater. Capital Expenditures: The company will buy new fixed assets for $20,000 in January. These assets have a five-year life with no residual value. Prepare a schedule of cash receipts, a schedule of cash payments and a cash budget for the period January to April 2022. Question 1 (10 marks) YOU CAN USE EXČEL AND PRINT YOUR WORKSHEET. Schedule of Cash Receipts (in thousands of dollars) JAN FEB. MARCH APRIL SHOW YOUR WORK (where needed) Schedule of Cash Payments (in thousands of dollars) JAN. FEB. MARCH APRIL SHOW YOUR WORK (where needed): JAN. FEB. MARCH APRIL
Expert Answer:
Answer rating: 100% (QA)
Schedule of cash receipts JAN FEB MARCH APRIL 20 cash sales 40 20 12 40 60 collecti... View the full answer
Posted Date:
Students also viewed these accounting questions
-
Sales: February 500,000; March $500,000; April $560,000; May $610,000; June $650,000; July $650,000. Assuming that sales are the only source of cash inflows and that half of them are for cash and the...
-
Sales: February 500,000; March $500,000; April $560,000; May $610,000; June $650,000; July $650,000. Assuming that sales are the only source of cash inflows and that half of them are for cash and the...
-
What is the result of the following? A. 3.011459 B. 3.1401MM C. 59.011459 D. 59.1401MM E. The code does not compile. F. The code compiles but throws an exception at runtime. import java.time. *;...
-
A taxpayer uses borrowed funds to acquire non dividend paying corporate stock. Interest on borrowed funds may be deducted in the period paid, up to the amount of net investment income from other...
-
In Gallups Annual Consumption Habits Poll, telephone interviews were conducted for a random sample of 1014 adults aged 18 and over. One of the questions was, How many cups of coffee, if any, do you...
-
Define anti-patterns, functional decomposition and the relationship between them.
-
Consider the following transactions for Jo Jo Music. 2013 Dec. 6 Received a $ 7,000, 90-day, 12% note in settlement of an overdue accounts receivable from Dark Star Music. 31 Made an adjusting entry...
-
a wholly owned subsidiary of Trumaine Corporation, generated a $ 80 0 , 0 0 0 taxable loss in its first year of operations. True s activities and sales are restricted to State A , which imposes...
-
1. Which of the following statements is true? a. Management accounting is guided by IFRS or Canadian ASPE. b. Management accounting information is mainly for external users. c. Management accounting...
-
Three electrical distributors offer the same grade of materials at the same list price. Distributor A offers discounts of 25% and 15%; distributor B offers discounts of 20% and 20% ; and distributor...
-
Which of the following are not examples of a vicious cycle of deleveraging? Explain. a. Your university decides to sell several commercial buildings in the middle of town in order to upgrade...
-
A patient phones his pharmacist to inform her that he has started having serious problems swallowing, which he believes can be attributed to the drug he was recently prescribed. The pharmacist told...
-
Calculate the euro rates of return on the following assets: a. A painting whose price rises from 200,000 to 250,000 in a year. b. A diamond whose price rises from 20 000 to 21 000 between 2014 and...
-
Through the power of its purchasing cooperative and its nonprofit status, Mercy Hospitals pharmacy is able to purchase prescription drugs at much lower prices than community pharmacies. The director...
-
During the financial crisis in October 2008, the federal government could borrow at a rate of 2.73% (the yield on five-year Treasury securities). During October 2008, though, Baa borrowers (corporate...
-
a cardboard box weighing 90.N is pushed across a hardwood floor. the coefficient of kinetic friction for cardboard on wood is 0.30. What is the minimum force that must be applied to keep the box...
-
A Alkynes can be made by dehydrohalogenation of vinylic halides in a reaction that is essentially an E2 process. In studying the stereochemistry of this elimination, it was found that...
-
Unida Systems has 32 million shares outstanding trading for \($9\) per share. In addition, Unida has \($85\) million in outstanding debt. Suppose Unidas equity cost of capital is 13%, its debt cost...
-
Rumolt Motors has 13 million shares outstanding with a price of \($17\) per share. In addition, Rumolt has issued bonds with a total current market value of \($313\) million. Suppose Rumolts equity...
-
Rogot Instruments makes fine violins and cellos. It has \($1.1\) million in debt outstanding, equity valued at \($2.2\) million, and pays corporate income tax at a rate of 40%. Its cost of equity is...
Study smarter with the SolutionInn App