Pharoah Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Pharoah Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the coming year. Steven Garcia, the firm's marketing director, has completed the following sales forecast. Month Sales Month Sales January $900,000 July $1,150,000 February $1,000,000 August $1,500,000 March $900,000 September $1,600,000 April $1,100,000 October $1,600,000 May $850,000 November $1,500,000 June $950,000 December $1,700,000 Kenneth Clark, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. He has gathered the following information. All sales are made on credit. Pharoah's excellent record in accounts receivable collection is expected to continue, with 30% of billings collected in the month of sale, 60% of billings collected in the month after sale and the remaining 10% collected two months after the sale. Cost of goods sold, Pharoah's largest expense, is estimated to equal 45% of sales dollars. Forty percent of inventory is purchased one month prior to sale and 60% during the month of sale. For example, in April, 60% of April cost of goods sold is purchased and 40% of May cost of goods sold is purchased. All purchases are made on account. Historically, 75% of accounts payable have been paid during the month of purchase, and the remaining 25% in the month following purchase. Hourly wages and fringe benefits, estimated at 30% of the current month's sales, are paid in the month incurred. General and administrative expenses are projected to be $1,449,000 for the year. A breakdown of the expenses follows. All expenditures are paid monthly throughout the year, with the exception of property taxes, which are paid in four equal installments at the end of each quarter. Salaries and fringe benefits $ 300,000 Advertising 387,000 Property taxes 80,000 Insurance 192,000 Utilities Depreciation Total 144,000 346,000 $ 1,449,000 Operating income for the first quarter of the coming year is projected to be $320,000. Pharoah is subject to a 40% tax rate. The company pays 100% of its estimated taxes in the month following the end of each quarter. Pharoah maintains a minimum cash balance of $50,000. If the cash balance is less than $50,000 at the end of the month, the company borrows against its 12% line of credit in order to maintain the balance. All borrowings are made at the beginning of the month, and all repayments are made at the end of the month (in increments of $1,000). Accrued interest is paid in full with each principal repayment. The projected cash balance on April 1 is $50,000. Prepare the cash receipts budget for the second quarter. (Enter answers in necessary fields only. Leave other fields blank. Do not enter O.) April Cash Receipts Budget May June $ February $ 100000 sales March 540000 90000 sales April 330000 660000 110000 sales May 255000 510000 sales June 285000 sales Totals $ 970000 $ 1005000 $ 905000 $ Accounts Receivable balance at the end of second quarter $ 750000 Total Cash Re Prepare the cash receipts budget for the second quarter. (Enter answers in necessary fields only. Leave other fields blank. Do not enter O.) April 100000 Cash Receipts Budget May June Total Cash Receipts 100000 540000 90000 630000 330000 660000 110000 1100000 255000 510000 765000 285000 285000 $ 970000 $ 1005000 $ 905000 $ 2880000 Accounts Receivable balance at the end of second quarter $ 750000 Prepare the purchases budget for the second quarter. (Round answers to O decimal places, e.g. 5,275. Enter answers in necessary fields only. Leave other fields blank. Do not enter O.) April COGS May COGS June COGS July COGS Totals $ April eTextbook and Media Purchases Budget May June $ $ $ $ $ Total Purchase Pharoah Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the coming year. Steven Garcia, the firm's marketing director, has completed the following sales forecast. Month Sales Month Sales January $900,000 July $1,150,000 February $1,000,000 August $1,500,000 March $900,000 September $1,600,000 April $1,100,000 October $1,600,000 May $850,000 November $1,500,000 June $950,000 December $1,700,000 Kenneth Clark, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. He has gathered the following information. All sales are made on credit. Pharoah's excellent record in accounts receivable collection is expected to continue, with 30% of billings collected in the month of sale, 60% of billings collected in the month after sale and the remaining 10% collected two months after the sale. Cost of goods sold, Pharoah's largest expense, is estimated to equal 45% of sales dollars. Forty percent of inventory is purchased one month prior to sale and 60% during the month of sale. For example, in April, 60% of April cost of goods sold is purchased and 40% of May cost of goods sold is purchased. All purchases are made on account. Historically, 75% of accounts payable have been paid during the month of purchase, and the remaining 25% in the month following purchase. Hourly wages and fringe benefits, estimated at 30% of the current month's sales, are paid in the month incurred. General and administrative expenses are projected to be $1,449,000 for the year. A breakdown of the expenses follows. All expenditures are paid monthly throughout the year, with the exception of property taxes, which are paid in four equal installments at the end of each quarter. Salaries and fringe benefits $ 300,000 Advertising 387,000 Property taxes 80,000 Insurance 192,000 Utilities Depreciation Total 144,000 346,000 $ 1,449,000 Operating income for the first quarter of the coming year is projected to be $320,000. Pharoah is subject to a 40% tax rate. The company pays 100% of its estimated taxes in the month following the end of each quarter. Pharoah maintains a minimum cash balance of $50,000. If the cash balance is less than $50,000 at the end of the month, the company borrows against its 12% line of credit in order to maintain the balance. All borrowings are made at the beginning of the month, and all repayments are made at the end of the month (in increments of $1,000). Accrued interest is paid in full with each principal repayment. The projected cash balance on April 1 is $50,000. Prepare the cash receipts budget for the second quarter. (Enter answers in necessary fields only. Leave other fields blank. Do not enter O.) April Cash Receipts Budget May June $ February $ 100000 sales March 540000 90000 sales April 330000 660000 110000 sales May 255000 510000 sales June 285000 sales Totals $ 970000 $ 1005000 $ 905000 $ Accounts Receivable balance at the end of second quarter $ 750000 Total Cash Re Prepare the cash receipts budget for the second quarter. (Enter answers in necessary fields only. Leave other fields blank. Do not enter O.) April 100000 Cash Receipts Budget May June Total Cash Receipts 100000 540000 90000 630000 330000 660000 110000 1100000 255000 510000 765000 285000 285000 $ 970000 $ 1005000 $ 905000 $ 2880000 Accounts Receivable balance at the end of second quarter $ 750000 Prepare the purchases budget for the second quarter. (Round answers to O decimal places, e.g. 5,275. Enter answers in necessary fields only. Leave other fields blank. Do not enter O.) April COGS May COGS June COGS July COGS Totals $ April eTextbook and Media Purchases Budget May June $ $ $ $ $ Total Purchase
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Q 1 . ) How does distributed ledger technology ( DLT ) work? What is blockchain? Q 2 . ) Describe applications of artificial intelligence and machine learning in financial services industry. Q 3 . )...
-
GrowMaster Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the coming year. Carol Jones, the firms marketing director, has completed the following...
-
Delta Company Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for 2014. Jewel Cairn, the firms marketing director, has completed the following sales...
-
EX: let X ~ B (5, 0.4) X ~ B (7, 004) Xz ~ B ( 7 0.2) Find the dist. of Now Noint cik Date. 2 No. R X) q X + X 3 X + X
-
Gulf Corporation reports the following amounts for Years 1 through 4: Gulf is not a small corporation exempt from the AMT. In what year(s) does Gulf obtain a minimum tax credit? In what year(s) can...
-
Explain how an OS can facilitate installation of a new device without any need for recompiling the OS.
-
The unsystematic risk of a security is also called its a. b. c. d. perceived risk unique or asset-specific risk market risk fundamental risk
-
West Gorham High School is to be located at the population center of gravity of three communities: Westbrook, population 16,000; Scarborough, population 22,000; and Gorham, population 36,500....
-
Q7. A corporate bond value with an annual interest rate of 5%, making semi-annual payments. After two years, the bond matures and repaying the principal. For our Compute the price of bond for the...
-
General Enterprises has the following ageing of accounts receivable: 0-30 days, $2,345,079; 31-60 days, $657,816; 61-90 days, $58,124; 91-120 days, $9,600. The terms to customers are payment in 30...
-
How do environmental fluctuations, including climate change, geological events, and habitat fragmentation, influence evolutionary processes such as adaptive radiation, extinction, and range shifts,...
-
The following is an extract of a cost report for Big Whale Car Wash for the six months from Jun to Nov. Management considers the activities in these six months as within the relevant range for the...
-
What would be the carried interest (at 20%) on a private equity portfolio with an initial value of $500 million that was subsequently liquidated for $750 million? $50 million $100 million $150...
-
OMG Corporation has gross salaries of $5500 for the most recent pay period. Federal Income Taxes are $845. Unemployment taxes are $275. The total OASDI (Social Security) tax is 12.4% and the total...
-
Explore the structural and functional diversity of membrane proteins, including ion channels, transporters, and receptors, and their significance in cellular signaling and communication processes.
-
On December 31, 2023, Crane Link Corporation received a four-year, 6%, $668,000 bank loan. The terms provide for payment of the bank loan with semi-annual instalment payments of $95,161 principal and...
-
What is the purpose of the journal wizard?
-
The Clarence Oil Company provides the following information for the year ended December 31, 2017: REQUIRED: a. Prepare a ceiling test and an entry, if necessary, for the write-off of capitalized...
-
The Jumper Oil Corporation incurs unproved property (Lease A) costs of $60,000 on April 1, 2015. An 8% loan is obtained on April 1, 2015 for $500,000 to finance a drilling program. Jumper started a...
-
Virginia Oil Corporation, a full cost company, incurs the following costs during 2016: During 2017, the following costs were incurred: Delay rentals were paid on Lease A, $2,000, and Lease B, $3,000....
Study smarter with the SolutionInn App