Question

In: Accounting

Jim Daniels Health Products has eight stores. The firm wants to expand by two more stores...

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 Additional Information
  November $600,000 January $680,000 April forecast $730,000
  December 620,000 February 720,000
March 740,000

Of the firm's sales, 40 percent are for cash and the remaining 60 percent are on credit. Of credit sales, 30 percent are paid in the month after sale and 70 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 50 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 $35,000 in cash per month; Amortization expense is $12,000 per month. Taxes of $9,900 will be paid in January and dividends of $5,500 will be paid in March. Cash at the beginning of January is $120,000, and the minimum desired cash balance is $115,000.

a. Prepare a schedule of monthly cash receipts for January, February and March.

Jim Daniels Health Products
Cash Receipts Schedule

November December January February March April
  Sales $    $    $    $    $    $   
  Credit sales                  
  Cash sales                  
  Collections in the month
  after credit sales
              
  Collections two months
  after credit sales
           
  Total cash receipts $    $    $   

b. Prepare a schedule of monthly cash payments for January, February and March.

Jim Daniels Health Products
Cash Payments Schedule

January February March
  Payments for purchases $    $    $   
  Labour expense         
  Selling and administrative expense         
  Overhead         
  Taxes   
  Dividends   
  Total cash payments $    $    $   


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.)

Jim Daniels Health Products

Cash Budget
January February March
  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 $    $    $   

Solutions

Expert Solution


Related Solutions

Jim Daniels Health Products has eight stores. The firm wants to expand by two more stores...
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 Additional Information November $620,000 January $700,000 April forecast $750,000 December 640,000 February 740,000 March 760,000 Of the firm's sales, 40 percent are for cash and the...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr. Wilson, the banker, will finance construction if the firm can present an acceptable three-month financial plan for January through March. The following are actual and forecast sales figures: Actual Forecast Additional Information November $320,000 January $400,000 April forecast $400,000 December 340,000 February 440,000 March 410,000 Of the firm’s sales, 60 percent are for cash and the...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr. Wilson, the banker, will finance construction if the firm can present an acceptable three-month financial plan for January through March. The following are actual and forecast sales figures: Actual Forecast Additional Information November $620,000 January $700,000 April forecast $550,000 December 640,000 February 740,000 March 560,000 Of the firm’s sales, 30 percent are for cash and the...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr. Wilson, the banker, will finance construction if the firm can present an acceptable three-month financial plan for January through March. The following are actual and forecast sales figures: Actual Forecast Additional Information November $420,000 January $500,000 April forecast $450,000 December 440,000 February 540,000 March 460,000 Of the firm’s sales, 40 percent are for cash and the...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr. Wilson, the banker, will finance construction if the firm can present an acceptable three-month financial plan for January through March. The following are actual and forecast sales figures: Actual Forecast Additional Information November $440,000 January $520,000 April forecast $460,000 December 460,000 February 560,000 March 470,000 Of the firm’s sales, 50 percent are for cash and the...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr. Wilson, the banker, will finance construction if the firm can present an acceptable three-month financial plan for January through March. The following are actual and forecast sales figures: Actual Forecast Additional Information November $540,000 January $620,000 April forecast $510,000 December 560,000 February 660,000 March 520,000 Of the firm’s sales, 30 percent are for cash and the...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr. Wilson, the banker, will finance construction if the firm can present an acceptable three-month financial plan for January through March. The following are actual and forecast sales figures: Actual Forecast Additional Information November $440,000 January $520,000 April forecast $460,000 December 460,000 February 560,000 March 470,000 Of the firm’s sales, 50 percent are for cash and the...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr. Wilson, the banker, will finance construction if the firm can present an acceptable three-month financial plan for January through March. The following are actual and forecast sales figures: Actual Forecast Additional Information November $660,000 January $740,000 April forecast $570,000 December 680,000 February 780,000 March 580,000 Of the firm’s sales, 40 percent are for cash and the...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr. Wilson, the banker, will finance construction if the firm can present an acceptable three-month financial plan for January through March. The following are actual and forecasted sales figures: Actual Forecast Additional Information November……. $200,000 January………. $280,000 April Forecast……… $360,000 December……. $262,000 February…….. $320,000 March………... $340,000 Of the firm's sales, 40 percent are for cash and the...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and...
Harry’s Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr. Wilson, the banker, will finance construction if the firm can present an acceptable three-month financial plan for January through March. The following are actual and forecast sales figures: Actual Forecast Additional Information November $560,000 January $640,000 April forecast $520,000 December 580,000 February 680,000 March 530,000 Of the firm’s sales, 50 percent are for cash and the...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT