Question

In: Accounting

GrowMaster Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the...

GrowMaster Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the coming year. Carol Jones, the firm’s marketing director, has completed the following sales forecast.

Month

Sales

Month

Sales

January

$900,000

July

$1,500,000

February

$1,000,000

August

$1,500,000

March

$900,000

September

$1,600,000

April

$1,150,000

October

$1,600,000

May

$1,250,000

November

$1,500,000

June

$1,400,000

December

$1,700,000


Phillip Smith, 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.

GrowMaster’s excellent record in accounts receivable collection is expected to continue, with 60% of billings collected in the month after sale and the remaining 40% collected two months after the sale.

Cost of goods sold, GrowMaster’s largest expense, is estimated to equal 40% of sales dollars. Seventy percent of inventory is purchased one month prior to sale and 30% during the month of sale. For example, in April, 30% of April cost of goods sold is purchased and 70% 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 $1,550,000 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

$

324,000

   Advertising

372,000

   Property taxes

136,000

   Insurance

192,000

   Utilities

180,000

   Depreciation

346,000

   Total

$

1,550,000

Operating income for the first quarter of the coming year is projected to be $320,000. GrowMaster is subject to a 40% tax rate. The company pays 100% of its estimated taxes in the month following the end of each quarter.

GrowMaster 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 RECIEPT BUDGET, CASH PAYMENTS BUDGET, AND CASH BUDGET FOR THE FOLLOWING QUARTER (APRIL,MAY, AND JUNE)

Solutions

Expert Solution


Related Solutions

GrowMaster Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the...
GrowMaster Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the coming year. Carol Jones, the firm’s marketing director, has completed the following sales forecast. Month Sales Month Sales January $900,000 July $1,500,000 February $1,000,000 August $1,500,000 March $900,000 September $1,600,000 April $1,150,000 October $1,600,000 May $1,250,000 November $1,500,000 June $1,400,000 December $1,700,000 Phillip Smith, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. He has gathered the...
*Problem 5-35 Bonita Products, a rapidly growing distributor of home gardening equipment, is formulating its plans...
*Problem 5-35 Bonita Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the coming year. Carol Jones, the firm’s marketing director, has completed the following sales forecast. Month Sales Month Sales January $904,300 July $1,503,900 February $1,002,600 August $1,503,900 March $904,300 September $1,610,000 April $1,158,500 October $1,610,000 May $1,254,900 November $1,503,900 June $1,405,100 December $1,700,100 Phillip Smith, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. He has...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones,...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones, the firm’s marketing director, has completed the following sales forecast. ALPHA-TECH 20x5 Forecasted Sales (in thousands) Month Sales January $ 8,000 February 9,000 March 8,000 April 10,500 May 11,500 June 13,000 July 14,000 August 14,000 September 15,000 October 15,000 November 14,000 December 16,000 Phillip Smith, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. The following information...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones,...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones, the firm’s marketing director, has completed the following sales forecast. ALPHA-TECH 20x5 Forecasted Sales (in thousands) Month Sales January $ 7,500 February 8,500 March 7,500 April 10,000 May 11,000 June 12,500 July 13,500 August 13,500 September 14,500 October 14,500 November 13,500 December 15,500 Phillip Smith, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. The following information...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones,...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones, the firm’s marketing director, has completed the following sales forecast. ALPHA-TECH 20x5 Forecasted Sales (in thousands) Month Sales January $ 8,000 February 9,000 March 8,000 April 10,500 May 11,500 June 13,000 July 14,000 August 14,000 September 15,000 October 15,000 November 14,000 December 16,000 Phillip Smith, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. The following information...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones,...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones, the firm’s marketing director, has completed the following sales forecast. ALPHA-TECH 20x5 Forecasted Sales (in thousands) Month Sales January $ 8,000 February 9,000 March 8,000 April 10,500 May 11,500 June 13,000 July 14,000 August 14,000 September 15,000 October 15,000 November 14,000 December 16,000 Phillip Smith, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. The following information...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones,...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones, the firm’s marketing director, has completed the following sales forecast. ALPHA-TECH 20x5 Forecasted Sales (in thousands) Month Sales January $ 6,500 February 7,500 March 6,500 April 9,000 May 10,000 June 11,500 July 12,500 August 12,500 September 13,500 October 13,500 November 12,500 December 14,500 Phillip Smith, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. The following information...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones,...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones, the firm’s marketing director, has completed the following sales forecast. ALPHA-TECH 20x5 Forecasted Sales (in thousands) Month Sales January $ 11,000 February 12,000 March 11,000 April 13,500 May 14,500 June 16,000 July 17,000 August 17,000 September 18,000 October 18,000 November 17,000 December 19,000 Phillip Smith, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. The following information...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones,...
Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones, the firm’s marketing director, has completed the following sales forecast. ALPHA-TECH 20x5 Forecasted Sales (in thousands) Month Sales January $ 6,500 February 7,500 March 6,500 April 9,000 May 10,000 June 11,500 July 12,500 August 12,500 September 13,500 October 13,500 November 12,500 December 14,500 Phillip Smith, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. The following information...
Teddy Bear, Inc., a rapidly growing manufacturer of high fashion children's shoes, plans to open a...
Teddy Bear, Inc., a rapidly growing manufacturer of high fashion children's shoes, plans to open a new production facility in Bethesda, Maryland. Based on information provided by the accounting department, the company estimates fixed costs of $500,000 per year and average variable costs at: AVC = $5 + $0.0001Q where AVC is average variable cost (in dollars) and Q is output measured in cases of output per year. A. Calculate total cost and average total cost for the coming year...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT