Homework Help is Here – Start Your Trial Now!
Business
Accounting
loan to do this. Mr. Jim Daniels Health Products has eight stores. The firm wants to expand by two more stores and needs a 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 November December Forecast Additional Information $500,000 April forecast $550,000 540,000 560,000 $420,000 January 440,000 February 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 35 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 45 percent of sales and is paid in the month of sales. Selling and administrative expense is 4 percent of sales and is also paid in the month of sales. Overhead is $35,000 in cash per month, amortization expense is $11,100 per month. Taxes of $9.100 will be paid in January and dividends of $7,500 will be paid in March. Cash at the beginning of January is $102.000 and the minimum desired cash balance is $97,000. 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 Jin Daniels Bealth Products Cash Receipts Schedule November $200000 December January February $ March

loan to do this. Mr. Jim Daniels Health Products has eight stores. The firm wants to expand by two more stores and needs a 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 November December Forecast Additional Information $500,000 April forecast $550,000 540,000 560,000 $420,000 January 440,000 February 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 35 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 45 percent of sales and is paid in the month of sales. Selling and administrative expense is 4 percent of sales and is also paid in the month of sales. Overhead is $35,000 in cash per month, amortization expense is $11,100 per month. Taxes of $9.100 will be paid in January and dividends of $7,500 will be paid in March. Cash at the beginning of January is $102.000 and the minimum desired cash balance is $97,000. 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 Jin Daniels Bealth Products Cash Receipts Schedule November $200000 December January February $ March

FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
See similar textbooks
icon
Related questions
Question
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 November December $420,000 January 440,000 February March Forecast Additional Information $500,000 April forecast $550,000 540,000 560,000 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 35 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 45 percent of sales and is paid in the month of sales. Selling and administrative expense is 4 percent of sales and is also paid in the month of sales. Overhead is $35,000 in cash per month; amortization expense is $11,100 per month. Taxes of $9.100 will be paid in January and dividends of $7,500 will be paid in March. Cash at the beginning of January is $102.000 and the minimum desired cash balance is $97,000 Sales Credit sales Cash sales a. Prepare a schedule of monthly cash receipts for January, February and March. Collections in the month after credit sales Collections two months after credit sales Total cash receipts Jin Daniels Health Products Cash Receipts Schedule November $200000 December January February $ March April
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 November December $420,000 January 440,000 February March Forecast Additional Information $500,000 April forecast $550,000 540,000 560,000 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 35 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 45 percent of sales and is paid in the month of sales. Selling and administrative expense is 4 percent of sales and is also paid in the month of sales. Overhead is $35,000 in cash per month; amortization expense is $11,100 per month. Taxes of $9.100 will be paid in January and dividends of $7,500 will be paid in March. Cash at the beginning of January is $102.000 and the minimum desired cash balance is $97,000 Sales Credit sales Cash sales a. Prepare a schedule of monthly cash receipts for January, February and March. Collections in the month after credit sales Collections two months after credit sales Total cash receipts Jin Daniels Health Products Cash Receipts Schedule November $200000 December January February $ March April
tes b. Prepare a schedule of monthly cash payments for January, February and March. Jin Daniels Health Products Cash Payments Schedule Payments for purchases Labour expense Selling and administrative expense Overhead Taxes Dividends Total cash payments Total cash receipts Total cash payments Net cash flow Beginning cash balance. January $ 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 $ Cumulative cash balance i Monthly loan or (repayment) Cumulative loan balance Ending cash balance February $ February $ March $ March $
Transcribed Image Text:tes b. Prepare a schedule of monthly cash payments for January, February and March. Jin Daniels Health Products Cash Payments Schedule Payments for purchases Labour expense Selling and administrative expense Overhead Taxes Dividends Total cash payments Total cash receipts Total cash payments Net cash flow Beginning cash balance. January $ 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 $ Cumulative cash balance i Monthly loan or (repayment) Cumulative loan balance Ending cash balance February $ February $ March $ March $
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 4 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS