1. Prepare a monthly cash budget for Jones Products Inc. for the first six months of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
1. Prepare a monthly cash budget for Jones Products Inc. for the first six months of 2023 Use the following assumptions to prepare your cash budget: Revenue estimates (in thousands): Nov Dec Jan * Historical $340 $380 $280 Collection on sales (all sales on credit): Current month: Purchases of raw materials: Other: Feb Mar Apr 10% First month following: 70% Second month following: 19% (1% bad debt losses) Line-of-credit: 71% of projected following month sales Payment on purchases: Other expenses and disbursements Utilities: Wages and salaries: Other fixed expenses: Interest on bonds (not LOC): Quarterly tax payments: Equipment maintenance: $290 $290 $320 May Jun Jul 30 days following purchase of materials (in thousands): $8/month $45 + 2% current month's sales $6/month $380 $420 $440 $8.5 in May ($0 all other months) $12/month in Mar and Jun ($0 all other months) $35 in Feb ($0 all other months) $250,000 maximum available credit No maintenance fee 5.50% interest (annual rate, compounded monthly) on ending balance of prior month A minimum cash balance of $60K must be maintained at the end of each month A balance of $47K on the line-of-credit exists at the end of Dec Quarterly dividends of $15K will be paid in Jan and Apr ($0 all other months) Any cash in excess of $60K at the end of each month will first be used to pay down any existing balance on the LOC, then swept into money market funds. Money market funds will earn 2.1% per annum (0.175% per month) 1. Prepare a monthly cash budget for Jones Products Inc. for the first six months of 2023 Use the following assumptions to prepare your cash budget: Revenue estimates (in thousands): Nov Dec Jan * Historical $340 $380 $280 Collection on sales (all sales on credit): Current month: Purchases of raw materials: Other: Feb Mar Apr 10% First month following: 70% Second month following: 19% (1% bad debt losses) Line-of-credit: 71% of projected following month sales Payment on purchases: Other expenses and disbursements Utilities: Wages and salaries: Other fixed expenses: Interest on bonds (not LOC): Quarterly tax payments: Equipment maintenance: $290 $290 $320 May Jun Jul 30 days following purchase of materials (in thousands): $8/month $45 + 2% current month's sales $6/month $380 $420 $440 $8.5 in May ($0 all other months) $12/month in Mar and Jun ($0 all other months) $35 in Feb ($0 all other months) $250,000 maximum available credit No maintenance fee 5.50% interest (annual rate, compounded monthly) on ending balance of prior month A minimum cash balance of $60K must be maintained at the end of each month A balance of $47K on the line-of-credit exists at the end of Dec Quarterly dividends of $15K will be paid in Jan and Apr ($0 all other months) Any cash in excess of $60K at the end of each month will first be used to pay down any existing balance on the LOC, then swept into money market funds. Money market funds will earn 2.1% per annum (0.175% per month)
Expert Answer:
Answer rating: 100% (QA)
Taxes are charges levied by the state and federal governments on t... View the full answer
Related Book For
Financial Accounting
ISBN: 978-1259222139
9th edition
Authors: Robert Libby, Patricia Libby, Frank Hodge
Posted Date:
Students also viewed these accounting questions
-
During the current year ended December 31, Rank Company disposed of three different assets. On January I of the current year, prior to their disposal, the asset accounts reflected the following: The...
-
On a ship of 12,000 tonnes displacement with KG 9.0m, 200 tonnes of cargo was shifted from the upper deck Kg 12.0m to the lower hold, Kg 2.0m. Calculate the final KG of the ship.
-
During the current year Dunham Corporation expects to produce 10,000 units and has budgeted the following: net income $300,000; variable costs $1,100,000; and fixed costs $100,000. It has invested...
-
A factor used in measuring the loudness sensed by the human ear is (I/I 0 ), 0.3 where I is the intensity of the sound and I 0 is a reference intensity. Evaluate this factor for I = 3.2 10 6 W/m 2...
-
What are the typical objectives associated with pricing programs?
-
Figure shows the magnetic circuit for a permanent-magnet loudspeaker. The voice coil (not shown) is in the form of a circular cylindrical coil which fits in the air gap. A samarium-cobalt magnet is...
-
Compare and contrast the ethical approaches of its legal, therefore, its ok and the ends justify the means. Are there similarities? Are there differences?
-
The Blending Department of Luongo Company has the following cost and production data for the month of April. Costs: Work in process, April 1 Direct materials: 100% complete ......$100,000 Conversion...
-
1. We define the product of operators by composition. That is, AB|4) = A(B|4)). Show that, for the two-level atom, the evolution operator satisfies U(t) U(ts)U(s).
-
State the predicted height, taken from your graph, of the ping pong ball bounce when dropped from 4 m. Then draw a sketch of the ping pong ball at the top of its bounce (maximum height) and give your...
-
PT Grasindo (NPWP: 01.555.44.1.201.000) is a CPO producer. This company was founded on January 1, 2015 and is located at Jl Pemuda no 15 Padang. A. On February 12, 2020, he purchased FFB raw...
-
Xuemeihas been managing five portfolios for the last year. She has collected the following information and has begun to make several calculations for five two stock portfolios: 1 12345 rate of return...
-
Draw the circuit schematic from the breadboard view above. The value of the capacitor is 1 microfarad. The resistor band colors are yellow, violet, red, gold. (b) What is the transfer function H(f)=...
-
Describe a cluster of related industries that produce internationally competitive goods or services and explain how it is related to the other three elements in Porter's diamond modeli.e. factor...
-
Given the following bases for P2, find P, the change of coordinates matrix from B to C. C-B B = {-2x - 2x -6, -7x - 13x - 7, 3x - 2x + 7} C = {x + x + 1, x + 1,1} P = C-B = Ex: 1
-
What is the output of the last cout statement in the following code, assuming the user first enters "Travis" then presses enter, then enters "The grass is always greener" then presses enter. int...
-
4) A person drives 200miles West for 4hrs and then goes 160mi at 240 degrees for 2.5 hrs. Determine the distance, displacement, average speed and average velocity of the car. Note find distance and...
-
What is a make-or-buy decision?
-
Refer to E3-10. E3-10 Stacey's Piano Rebuilding Company has been operating for one year. At the start of the second year, its income statement accounts had zero balances and its balance sheet account...
-
The following are the summary account balances from a recent balance sheet of Exxon Mobil Corporation. The accounts have normal debit or credit balances, but they are not necessarily listed in good...
-
On January 1, Biofuel Corporation had the following capital structure: Common stock ($0.10 par value)......................... $ 60,000 Additional paid-in capital....................................
-
Which of Yellows statements regarding the factors affecting the selection of a trading strategy is correct? A. Statement 1 B. Statement 2 C. Statement 3 Robert Harding is a portfolio manager at...
-
Given the parameters for the benchmark given by Harding, Yellow should recommend a benchmark that is based on the: A. arrival price. B. time-weighted average price. C. volume-weighted average price....
-
To fill the remaining portion of the ABC order, Yellow is using: A. an arrival price trading strategy. B. a TWAP participation strategy. C. a VWAP participation strategy. Robert Harding is a...
Study smarter with the SolutionInn App