Janus Products, Inc. is a merchandising company that sells binders, paper, and other school supplies. The...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Janus Products, Inc. is a merchandising company that sells binders, paper, and other school supplies. The company is planning its cash needs for the third quarter. In the past, Janus Products has had to borrow money during the third quarter to support peak sales of back-to-school materials, which occur during August. The following information has been assembled to assist in preparing a cash budget for the quarter: a. Budgeted monthly absorption costing income statements for July to October are as follows: Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* Total selling and administrative expenses Net operating income *Includes $2,200 depreciation each month. July August $44,000 $74,000 25,600 43,600 18,400 30,400 8,400 5,850 14,250 $ 4,150 September October $54,000 $49,000 31,600 28,600 22,400 20,400 12,500 8,900 7,700 7,600 6,500 6,300 20,100 15,400 14,000 $10,300 $ 7,000 $ 6,400 b. Sales are 20% for cash and 80% on credit. c. Credit sales are collected over a three-month period, with 10% collected in the month of sale, 70% in the month following sale, and 20% in the second month following sale. May sales totalled $34,000, and June sales totalled $40,000. d. Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases are paid for in the month of purchase. The remaining 50% are paid in the following month. Accounts payable for inventory purchases at June 30 total $13,700. e. The company maintains its ending inventory levels at 75% of the cost of the merchandise to be sold in the following month. The merchandise inventory at June 30 is $20,000. f. Land costing $4,700 will be purchased in July. g. Dividends of $1,200 will be declared and paid in September. h. The cash balance on June 30 is $8,400; the company must maintain a cash balance of at least this amount at the end of each month. i. The company has an agreement with a local bank that allows it to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $40,000. The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter. Required: 1. Prepare a schedule of expected cash collections for July, August, and September and for the quarter in total. Cash sales Credit sales: May June July August September Total cash collections JANUS PRODUCTS, INC. Schedule of Expected Cash Collections July S 8,800 Budgeted cost of goods sold Deduct: Desired ending inventory Total needs Deduct: Beginning inventory Required inventory production 2. Prepare the following for merchandise Inventory: a. A merchandise purchases budget for July, August, and September. Accounts payable, June 30 July purchases August purchases September purchases Total cash disbursements Land Dividends S 8,800 S JANUS PRODUCTS, INC. Merchandise Purchases Budget July August September Quarter Cash balance, ending Add: Collections from sales Total cash available Deduct: Disbursements: Inventory purchases Selling expenses Administrative expenses Borrowings Repayments Interest b. A schedule of expected cash disbursements for merchandise purchases for July, August, and September and for the quarter in total. Total financing Cash balance, ending 0 S JANUS PRODUCTS, INC. Schedule of Expected Cash Disbursements July $ 0 $ 0 S August September Total disbursements Excess (deficiency) of cash available over disbursements Financing: August September Quarter 3. Prepare a cash budget for July, August, and September and for the quarter in total. (Roundup "Borrowing" and "Repayments" answers to the nearest whole dollar amount. Any "Repayments" and "Interest" should be Indicated by a minus sign. Leave no cells blank be certain to enter "0" wherever required.) 0 S 0 $ JANUS PRODUCTS, INC. Cash Budget For the Quarter Ended September 30 July 0 August 0 0 0 September Quarter 0 0 0 Janus Products, Inc. is a merchandising company that sells binders, paper, and other school supplies. The company is planning its cash needs for the third quarter. In the past, Janus Products has had to borrow money during the third quarter to support peak sales of back-to-school materials, which occur during August. The following information has been assembled to assist in preparing a cash budget for the quarter: a. Budgeted monthly absorption costing income statements for July to October are as follows: Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* Total selling and administrative expenses Net operating income *Includes $2,200 depreciation each month. July August $44,000 $74,000 25,600 43,600 18,400 30,400 8,400 5,850 14,250 $ 4,150 September October $54,000 $49,000 31,600 28,600 22,400 20,400 12,500 8,900 7,700 7,600 6,500 6,300 20,100 15,400 14,000 $10,300 $ 7,000 $ 6,400 b. Sales are 20% for cash and 80% on credit. c. Credit sales are collected over a three-month period, with 10% collected in the month of sale, 70% in the month following sale, and 20% in the second month following sale. May sales totalled $34,000, and June sales totalled $40,000. d. Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases are paid for in the month of purchase. The remaining 50% are paid in the following month. Accounts payable for inventory purchases at June 30 total $13,700. e. The company maintains its ending inventory levels at 75% of the cost of the merchandise to be sold in the following month. The merchandise inventory at June 30 is $20,000. f. Land costing $4,700 will be purchased in July. g. Dividends of $1,200 will be declared and paid in September. h. The cash balance on June 30 is $8,400; the company must maintain a cash balance of at least this amount at the end of each month. i. The company has an agreement with a local bank that allows it to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $40,000. The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter. Required: 1. Prepare a schedule of expected cash collections for July, August, and September and for the quarter in total. Cash sales Credit sales: May June July August September Total cash collections JANUS PRODUCTS, INC. Schedule of Expected Cash Collections July S 8,800 Budgeted cost of goods sold Deduct: Desired ending inventory Total needs Deduct: Beginning inventory Required inventory production 2. Prepare the following for merchandise Inventory: a. A merchandise purchases budget for July, August, and September. Accounts payable, June 30 July purchases August purchases September purchases Total cash disbursements Land Dividends S 8,800 S JANUS PRODUCTS, INC. Merchandise Purchases Budget July August September Quarter Cash balance, ending Add: Collections from sales Total cash available Deduct: Disbursements: Inventory purchases Selling expenses Administrative expenses Borrowings Repayments Interest b. A schedule of expected cash disbursements for merchandise purchases for July, August, and September and for the quarter in total. Total financing Cash balance, ending 0 S JANUS PRODUCTS, INC. Schedule of Expected Cash Disbursements July $ 0 $ 0 S August September Total disbursements Excess (deficiency) of cash available over disbursements Financing: August September Quarter 3. Prepare a cash budget for July, August, and September and for the quarter in total. (Roundup "Borrowing" and "Repayments" answers to the nearest whole dollar amount. Any "Repayments" and "Interest" should be Indicated by a minus sign. Leave no cells blank be certain to enter "0" wherever required.) 0 S 0 $ JANUS PRODUCTS, INC. Cash Budget For the Quarter Ended September 30 July 0 August 0 0 0 September Quarter 0 0 0
Expert Answer:
Answer rating: 100% (QA)
ANSWER Solution I Step 1 i Schedule of expected cash collection 1 Particulars July August September ... View the full answer
Related Book For
Managerial Accounting
ISBN: 9780073526706
12th Edition
Authors: Ray H. Garrison, Eric W. Noreen, Peter C. Brewer
Posted Date:
Students also viewed these accounting questions
-
Janus Products, Inc., is a merchandising company that sells binders, paper, and other school supplies. The company is planning its cash needs for the third quarter. In the past, Janus Products has...
-
Refer to the data for Janus Products, Inc., in Problem 817. The companys president is interested in knowing how reducing inventory levels and collecting accounts receivable sooner will impact the...
-
Scott Products Inc. is a merchandising company that sells binders, paper, and other school supplies. The company is planning its cash needs for the third quarter. In the past, Scott Products has had...
-
What do we really learn from studying how managers actually spend their time and their decision-making powers in like-for-like organisations in different countries? What are the messages for key...
-
Kevlar, a nylon polymer prepared by reaction of 1, 4-benzenedicarboxylic acid (Terephthalic acid) with 1, 4-benzenediamine (p-phenylendiamine), is so strong that its used to make bulletproof vests....
-
A star's spectrum emits more radiation with a wavelength of 700.0 nm than with any other wavelength. (a) What is the surface temperature of the star? (b) If the star's radius is 7.20 108 m, what...
-
During the month of October, credit sales for a business actually amounted to \($754\) 534. However, an error of \($20\) 000 had been made in totalling the sales column of the sales journal. When and...
-
At a student caf, there are equal numbers of two types of customers with the following values. The caf owner cannot distinguish between the two types of students because many students without early...
-
8. A dielectric slab of dielectric constants k is slowly inserted inside the parallel plate capacitor having plate area A and separation between plates d as shown in figure. If dimensions of...
-
A network administrator has received reports of intermittent connectivity issues. To diagnose the problem, the network administrator has decided to use tcpdump. Which of the following are the primary...
-
Select the necessary words from the list of possibilities to complete the following statements. 1. The of SEC registrants selects the company's audit firm. The auditors must assess the risk of...
-
How are direct materials price and usage variances calculated?
-
Fixed overhead for the month of October has been budgeted at \( 16,000\) with an expectation of 8,000 units of production. The actual fixed overhead cost is \( 17,500\) and the actual production is...
-
What is the payback method of evaluating a project?
-
How are standard costs related to levels of output?
-
Define a 'non-controllable cost'.
-
F) Subphylum Myriapoda This group includes centipedes and millipedes. Centipedes are predators that hunt other arthropods, while millipedes are herbivores. As well as the number of legs, how else can...
-
What is removed during each of the three stages of wastewater treatment: primary, secondary, and tertiary? During which state would you expect items to be recovered that were accidentally flushed,...
-
Explain how a sales order, a production order, a materials requisition form, and a labor time ticket are involved in producing and costing products?
-
Advance Products, Inc., has just organized a new division to manufacture and sell specially designed tables using select hardwoods for personal computers. The divisions monthly costs are shown in the...
-
A family friend has asked your help in analyzing the operations of three anonymous companies operating in the same service sector industry. Supply the missing data in the tablebelow: et operating...
-
Our number system consists of the digits 0, 1, 2, 3, 4, 5, 6, 7, 8, and 9. Because we do not write numbers such as 12 as 012, the first significant digit in any number must be 1, 2, 3, 4, 5, 6, 7, 8,...
-
(a) Simulate the experiment of sampling 100 three-child families to estimate the probability that a three-child family has two boys. (b) Simulate the experiment of sampling 1000 three-child families...
-
A pair of fair dice is rolled. Fair die are die where each outcome is equally likely. (a) Compute the probability of rolling a seven. (b) Compute the probability of rolling snake eyes; that is,...
Study smarter with the SolutionInn App