You are a relatively recent hire to Hartz & Company, a local manufacturer of plumbing supply...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are a relatively recent hire to Hartz & Company, a local manufacturer of plumbing supply products. You have been asked to prepare a condensed statement of cash flows for the months of November and December of the current year for presentation to the company's management. Assume the cash balance at November 1 will be $75,000. It is the company's policy to maintain a minimum cash balance of $50,000 at the end of each month. Cash receipts (from cash sales and collection of accounts receivable) are projected to be $525,000 for November and $450,000 for December. Cash disbursements (sales commissions, advertising, delivery expense, wages, utilities, etc.) prior to financing activity are scheduled to be $450,500 in November and $550,000 in December. Short-term borrowing, when needed, is done at the beginning of the month in increments of $1,000. The annual interest rate on any such loans is estimated to be 12%. Interest on any outstanding short-term loans is paid in cash at the end of the month. Repayments of principal (if any) are assumed to occur at the end of the month. As of November 1, the company has a $50,000 long-term loan from the local bank. This loan, including interest (at 12% per year) for the month of November, is payable at the end of November. Required: Use the preceding information to prepare the cash budget for November and December. (Hint: The December 31 cash balance should be $50,480.) (Enter financing and interest payments as negative amounts.) equired: se the preceding information to prepare the cash budget for November and December. (Hint: The December 31 cash balance should $50,480.) (Enter financing and interest payments as negative amounts.) Hartz & Co. Cash Budget For November and December Cash balance, beginning November December $ 75,000 525,000 450,000 Total cash available 600,000 450,000 Cash disbursements, prior to financing 450,500 550,000 Add. Minimum cash balance 50,000 50,000 Total cash needed 500,500 600,000 Excess (deficiency of) cash, before financing effects Financing Short-term borrowing, beginning of month Repayments (long-term loan principal), end of month Cash interest, end of month Total effects of financing Ending cash balance - 0 0 $ 149,500 $ (100,000) You are a relatively recent hire to Hartz & Company, a local manufacturer of plumbing supply products. You have been asked to prepare a condensed statement of cash flows for the months of November and December of the current year for presentation to the company's management. Assume the cash balance at November 1 will be $75,000. It is the company's policy to maintain a minimum cash balance of $50,000 at the end of each month. Cash receipts (from cash sales and collection of accounts receivable) are projected to be $525,000 for November and $450,000 for December. Cash disbursements (sales commissions, advertising, delivery expense, wages, utilities, etc.) prior to financing activity are scheduled to be $450,500 in November and $550,000 in December. Short-term borrowing, when needed, is done at the beginning of the month in increments of $1,000. The annual interest rate on any such loans is estimated to be 12%. Interest on any outstanding short-term loans is paid in cash at the end of the month. Repayments of principal (if any) are assumed to occur at the end of the month. As of November 1, the company has a $50,000 long-term loan from the local bank. This loan, including interest (at 12% per year) for the month of November, is payable at the end of November. Required: Use the preceding information to prepare the cash budget for November and December. (Hint: The December 31 cash balance should be $50,480.) (Enter financing and interest payments as negative amounts.) equired: se the preceding information to prepare the cash budget for November and December. (Hint: The December 31 cash balance should $50,480.) (Enter financing and interest payments as negative amounts.) Hartz & Co. Cash Budget For November and December Cash balance, beginning November December $ 75,000 525,000 450,000 Total cash available 600,000 450,000 Cash disbursements, prior to financing 450,500 550,000 Add. Minimum cash balance 50,000 50,000 Total cash needed 500,500 600,000 Excess (deficiency of) cash, before financing effects Financing Short-term borrowing, beginning of month Repayments (long-term loan principal), end of month Cash interest, end of month Total effects of financing Ending cash balance - 0 0 $ 149,500 $ (100,000)
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Pritchett Company reported the following year-end data: Cash $ 25,000 8,000 Short-term investments Accounts receivable (current) Inventory 19,500 27,500 Prepaid (current) assets 11,000 Total current...
-
Income statement data for Web-pics Company for the years ended December 31, 2008 and 2007, are as follows: a. Prepare a comparative income statement with horizontal analysis, indicating the increase...
-
Compare High Liner's net earnings and cash from operations in fiscal 2011 and 2010. Why are the amounts in each year different? In general, why are net income and cash from operations different?
-
Gardner identified several attributes of leaders as: A. Including physical vitality and stamina. B. Intelligence and good judgment. C. Understanding followers needs. D. All of the above.
-
Millen Corporation is a merchandiser that is preparing a master budget for the month of July. The companys balance sheet as of June 30 is shown below: Millen Corporation Balance Sheet June 30 Assets...
-
Blogs, wikis, and social networking sites were designed for individuals to communicate with each other. What uses do Macdonalds have for these tools? provide the description of the macdonalds....
-
Toyota Corp.'s stock price has a variance of returns of 0.0325 . Honda Corp.'s stock has a variance of returns of 0.0475 . The covariance between Toyota and Honda is 0.0155 . What is the correlation...
-
Someone prep and share a discounted cash flow analysis. CF at 100 for YR1, 110 YR2, 121 YR3, 133 Yr4, 145 YR 5, 158Yr 6, and then for terminal CF (Yr 6) 173, k=.12, g=.09. Tinker with the k and the g...
-
. Salesperson A says that a market analyst should identify; what kind of people they are dealing with and who the customers are. Salesperson B says that a market analyst should answer, will the...
-
Information for two alternative projects involving machinery investments follows: Project 1 Project 2 Initial investment $ (140,000) $ (110,000) Salvage value 0 20,000 Annual income 17,500 14,950 a....
-
how CVP analysis is used for decision making?
-
What training methods ( traditional and with technology / computer ) have you experienced? List the positives and negatives of these types of training, including what was successful and not...
-
We know the following expected returns for stocks A and B, given different states of the economy: State (s) Probability E(r A,s ) E(r B,s ) Recession 0.1 -0.02 0.01 Normal 0.5 0.13 0.04 Expansion 0.4...
-
The Place-Plus real estate development firm in Problem 24 is dissatisfied with the economists estimate of the probabilities of future interest rate movement, so it is considering having a financial...
-
Presented below are selected financial data from The Boeing Company 2015 annual report. Using the ratio definitions from Exhibit 4.6, calculate the following ratios: receivable turnover, receivable...
-
During 2015, The Mann Corporation borrowed \($500,000\) from The Biltmore National Bank. The loan agreement included a debt covenant restricting the companys level of debt relative to shareholders...
-
The following information is taken from Procter & Gambles 2015 annual report: Calculate the companys actual and sustainable rate of growth in sales for 2015 and 2014. How do the two growth rates...
Study smarter with the SolutionInn App