Greenhouse Garden Supplies Inc. sells gardening materials and supplies. George Houston, the company president is worried...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Greenhouse Garden Supplies Inc. sells gardening materials and supplies. George Houston, the company president is worried about cash needs for the second quarter. The company usually needs to borrow money during this quarter to support peak sales of gardening equipment, which occur during April and May. The following information has been assembled to assist in preparing a cash budget for the quarter: Budgeted monthly income statements for April to July 2022 are: April May June July $600,000 $900,000 $500,000 $400,000 420,000 630,000 350,000 280,000 180,000 270,000 150,000 120,000 Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense 79,000 Administrative expense* 45,000 Total selling and administrative expenses 124,000 Net operating income $ 56,000 *Includes depreciation on equipment $20,000 per month 120,000 52,000 172,000 $ 98,000 62,000 41,000 103,000 $ 47,000 51,000 38,000 89,000 $ 31,000 George is interested in knowing how reducing inventory levels and collecting accounts receivable sooner will impact the cash budget. The cash collection and ending inventory assumptions are as follows: a. Sales continue to be 20% for cash and 80% on credit. However, experience indicates that credit sales are collected over three months with 25% collected in the month of sale, 65% collected in the month following sale, and 10% in the second month following sale. Credit sales from February and March 2022 totaled $200,000, and $300,000 respectively, and are collected during the second quarter using the collection percentages specified. b. Cost of Goods Sold in the above statement represents the cost of inventory. The company maintains its ending inventory levels for at 15% of the cost of merchandise to be sold in the following month. The merchandise inventory on 2 March 31 remains $84,000 and accounts payable for inventory purchases on the same date remain $126,000. c. Inventory purchases are paid in two installments. Fifty percent of a month's inventory purchases are paid for in the month of purchase. The remaining 50% is paid in the following month d. Dividends of $56,000 will be declared and paid in April. e. A delivery van costing $36,000 will be purchased for cash in May. f. The cash balance on March 31 is $42,000; the company must maintain a cash balance of at least $40,000 at the end of each month. g. The company has an agreement with Prime Bank LLC that allows the company to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $200,000. The interest rate on these loans is 1% per month and the company would, as far as it is able, repay the loan plus accumulated interest whenever cash becomes sufficient for repayment. Required: 1. Using the president's new assumptions, prepare a schedule of expected cash collections for April, May, and June, and the quarter in total. Greenhouse Garden Supplies Inc. sells gardening materials and supplies. George Houston, the company president is worried about cash needs for the second quarter. The company usually needs to borrow money during this quarter to support peak sales of gardening equipment, which occur during April and May. The following information has been assembled to assist in preparing a cash budget for the quarter: Budgeted monthly income statements for April to July 2022 are: April May June July $600,000 $900,000 $500,000 $400,000 420,000 630,000 350,000 280,000 180,000 270,000 150,000 120,000 Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense 79,000 Administrative expense* 45,000 Total selling and administrative expenses 124,000 Net operating income $ 56,000 *Includes depreciation on equipment $20,000 per month 120,000 52,000 172,000 $ 98,000 62,000 41,000 103,000 $ 47,000 51,000 38,000 89,000 $ 31,000 George is interested in knowing how reducing inventory levels and collecting accounts receivable sooner will impact the cash budget. The cash collection and ending inventory assumptions are as follows: a. Sales continue to be 20% for cash and 80% on credit. However, experience indicates that credit sales are collected over three months with 25% collected in the month of sale, 65% collected in the month following sale, and 10% in the second month following sale. Credit sales from February and March 2022 totaled $200,000, and $300,000 respectively, and are collected during the second quarter using the collection percentages specified. b. Cost of Goods Sold in the above statement represents the cost of inventory. The company maintains its ending inventory levels for at 15% of the cost of merchandise to be sold in the following month. The merchandise inventory on 2 March 31 remains $84,000 and accounts payable for inventory purchases on the same date remain $126,000. c. Inventory purchases are paid in two installments. Fifty percent of a month's inventory purchases are paid for in the month of purchase. The remaining 50% is paid in the following month d. Dividends of $56,000 will be declared and paid in April. e. A delivery van costing $36,000 will be purchased for cash in May. f. The cash balance on March 31 is $42,000; the company must maintain a cash balance of at least $40,000 at the end of each month. g. The company has an agreement with Prime Bank LLC that allows the company to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $200,000. The interest rate on these loans is 1% per month and the company would, as far as it is able, repay the loan plus accumulated interest whenever cash becomes sufficient for repayment. Required: 1. Using the president's new assumptions, prepare a schedule of expected cash collections for April, May, and June, and the quarter in total.
Expert Answer:
Related Book For
Advanced Financial Accounting
ISBN: 978-0137030385
6th edition
Authors: Thomas Beechy, Umashanker Trivedi, Kenneth MacAulay
Posted Date:
Students also viewed these accounting questions
-
The following information has been assembled about Casbar Corp. as at December 31, Year 5 (amounts are in thousands): Required: Determine which operating segments require separate disclosures. Profit...
-
The following information has been assembled about Casbar Corp. as at December 31, Year 5 (amounts are in thousands): Operating segment Revenues Profit A B D E F Assets $ 26,000 $ 7,300 $25,400...
-
The company president is reviewing the performance and budget of the marketing department with the vice president of marketing. Should that be a one-on-one meeting, or should the CFO be present? Why?...
-
On November 1, 2021, Sadie's borrows $230,000 from a local bank and signs a note. The note requires interest to be paid annually beginning on August 1, 2022 at 12%. Principal and interest are due in...
-
Use the information in Exercise 2-13 to prepare an August statement of owners equity for Tech Today. (The owner invested $84,000 cash in the company during the first week of August.)
-
The 2014 statement of shareholders equity of Starbucks, the coffee shop retailer, included the following information concerning common stock (in millions): REQUIRED: a. Compute the average prices at...
-
Consider a GB2 probability density function given in equation (17.3). a. Reparameterize the distribution by defining the new parameter \(\theta=e^{\mu}\). Show that the density can be expressed as...
-
Consider the piston ring data shown in Table 6.3. Assume that the specifications on this component are 74.000 ï±ï 0.05 mm. (a) Set up x and R control charts on this process. Is the...
-
Merline Manufacturing makes its product for $60 per unit and sells it for $133 per unit. The sales staff receives a commission of 10% of sales. Its December income statement follows. MERLINE...
-
7. Copper Mines, Inc (CMI) . purchased property for the purpose of extracting copper ore. CMl paid $3,500,000 for the property plus $100,000 closing costs. CMl estimates it will be able to extract...
-
Compute equivalent units of production for materials and for conversion costs. Units in beginning work in process Units started into production Units in ending work in process Percent complete in...
-
Understanding the economics of markets and the tools of supply and demand, is the CHIPS act good government policy? Be certain to comment on market efficiency, the non-price determinants of demand...
-
In January of 2 0 2 5 , Coronado Corporation purchased a mineral mine for $ 5 5 0 0 0 0 0 with removable ore estimated by geological surveys at 1 6 0 0 0 0 0 tons. The property has an estimated value...
-
Kubin Company s relevant range of production is 1 8 , 0 0 0 to 2 2 , 0 0 0 units. When it produces and sells 2 0 , 0 0 0 units, its average costs per unit are as follows: Average Cost per Unit Direct...
-
Explain why you should never price in the inelastic part of your demand curve please consider total revenue price and costs in your response.
-
Bonita Inc. bought a machine on January 1 , 2 0 1 6 for $ 8 0 9 0 0 0 . The machine had an expected life of 2 0 years and was expected to have a salvage value of $ 7 9 0 0 0 . On July 1 , 2 0 2 6 ,...
-
b) Given the Universal set U = {1,2,3,4,5,6,7,8) and A={1,2,6,7}, B = {2,3,4,7), C= {4,5,6,7} establish the sets An(BUC) i. ii. iii. BUC' BOC (2mks) (2mks) 1mks)
-
7 A 29-year-old, previously healthy man suddenly collapses at a party where legal and illicit drugs are being used. Enroute to the hospital, he requires resuscitation with defibrillation to establish...
-
What is the difference between fair value through profit and loss (FVTPL) investments and fair value through other comprehensive income (FVTOCI) investments?
-
How should the recipient government account for the transfer of a tangible capital asset?
-
Simpson Ltd. is a private Ontario corporation controlled by Ted Simpson. The company owns a series of chocolate chip cookie stores throughout Ontario, and also has a wholly owned Quebec subsidiary...
-
A gene is a segment of DNA that contains the information to produce a functional product. The functional product of most genes is a. DNA. b. mRNA. c. a polypeptide. d. none of the above.
-
Which of the following is not a constituent of a cells proteome? a. An enzyme b. A cytoskeletal protein c. A transport protein in the plasma membrane d. An mRNA
-
The function of the genetic code is to a. promote transcription. b. specify the amino acids within a polypeptide. c. alter the sequence of DNA. d. do none of the above.
Study smarter with the SolutionInn App