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 $300,000 January 328,000 February March Additional Information $380,000 April forecast $430,000 420,000 440,000 November December Of the firm's sales, 30 percent are for cash and the remaining 70 percent are on credit. Of credit sales, 20 percent are paid in the month after sale and 80 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 40 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 $30,500 in cash per month; amortization expense is $10,500 per month. Taxes of $8,500 will be paid in January and dividends of $4,500 will be paid in March. Cash at the beginning of January is $90,000 and the minimum desired cash balance is $85,000. 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. Jin Daniels Health Products Payments for purchases Labour expense Selling and administrative expense Overhead Taxes Dividends Total cash payments Cash Payments Schedule 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 0 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 $300,000 January 328,000 February March Additional Information $380,000 April forecast $430,000 420,000 440,000 November December Of the firm's sales, 30 percent are for cash and the remaining 70 percent are on credit. Of credit sales, 20 percent are paid in the month after sale and 80 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 40 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 $30,500 in cash per month; amortization expense is $10,500 per month. Taxes of $8,500 will be paid in January and dividends of $4,500 will be paid in March. Cash at the beginning of January is $90,000 and the minimum desired cash balance is $85,000. 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. Jin Daniels Health Products Payments for purchases Labour expense Selling and administrative expense Overhead Taxes Dividends Total cash payments Cash Payments Schedule 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 0 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:
Answer rating: 100% (QA)
Requirement A Preparation of monthly cash receipts for January February and March by using the follo... View the full 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...
-
Using the Internet, explore the most useful mobile applications for a business or industry of your choice. Also explore mobile applications for this business or industry that are not currently...
-
Foster Company initially records prepaid and unearned items in income statement accounts. Given Foster Company's practices, what is the appropriate adjusting entry for each of the following at...
-
What would be good thorough answers to the below questions? The role of the financial manager is crucial inevery type of organization. Locate a job posting for a financial manager position from any...
-
Regarding the recent advances in drilling technologies that permit natural gas to be recovered from shale deposits cost competitively, present arguments from an environmental perspective in favor and...
-
At December 31, balances in Manufacturing Overhead are: Shimeca Companydebit $1,200, Garcia Companycredit $900. Prepare the adjusting entry for each company at December 31, assuming the adjustment is...
-
Q2- Consider the mechanism shown. Find the ICZV of bar BC and the angular velocity of bar CD, at the instant shown, given WAB = -1 k rad/s 6 in. B 30 C 4 in. WCD 45 D 8 in.
-
2. You have obtained the following information for Blue Bell Farms. The tax rate is 35 percent. Cash Accounts receivable Inventory Net fixed assets Accounts payable Notes payable Long-term debt Sales...
-
Compare the health care-based factors in the issues that you reviewed that, in your opinion, cause the cost curve of health care to shift. In your response, provide at least one example showing the...
-
Using declining-balance depreciation with d = 17 percent, what is the depreciation charge in the 7 year for an asset costing $155000?
-
Oxygen levels downstream of a sewage point discharge reach some minimum 'sag' point according to the Streeter-Phelps model as shown in Figure 2. (mg/L) LITHEHEN 10 r (d) 15 20 Figure 2: A dissolved...
-
Intel and AMD, the primary producers of computer central processing units (CPUs), compete with one another in the mid range chip category (among other categories). Assume that global demand for...
-
Assume a nation's economy is operating below full employment. If productivity increases, how will output, employment, and price level likely change? Output/ Employment/ Price Level
-
What do you think are the risks of using an affiliate program for any e-business? Explain how an affiliate program is used as a marketing tool for an online business. 1. Which of the following is not...
-
Find i 0 (t) for t > 0 in the circuit in Fig. 16.72 . 2 + Vo 1 7.5e-2t u(t) V ( +) 4.5[1 u(t)]V 0.5v. 1H
-
Two European call options with a strike price of \($50\) are written on two different stocks. Suppose that tomorrow, the low-volatility stock will have a price of \($50\) for certain. The...
-
Which feature best describes a PERT chart? a. It creates a time line of production tasks. b. It creates a work flow for production equipment. c. It identifies the critical path of tasks in a project....
-
\(50 \mathrm{~m}^{3}\) of air at \(18^{\circ} \mathrm{C}\) DBT and \(12^{\circ} \mathrm{C}\) WBT are mixed with \(20 \mathrm{~m}^{3}\) of dry air at \(32^{\circ} \mathrm{C}\) DBT and \(24^{\circ}...
Study smarter with the SolutionInn App