
FINANCIAL ACCOUNTING
10th Edition
ISBN: 9781259964947
Author: Libby
Publisher: MCG
expand_more
expand_more
format_list_bulleted
Question

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

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

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution
Trending nowThis is a popular solution!
Step by stepSolved in 3 steps with 4 images

Knowledge Booster
Similar questions
- Kate is considering expanding and bringing in several employees. To do this she will need a larger facility and to purchase more equipment. Which means additional financing. Answer this: look at the financial statements as if you were a banker considering her for a loan comment on your findings and use calculations to support your answer.arrow_forwardJayden's Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mrs. 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 November December $460,000 January 480,000 February March Additional Information $540,000 April forecast $470,000 580,000 480,000 Of the firm's sales, 50 percent are for cash and the remaining 50 percent are on credit. Of credit sales, 35 percent are paid in the month after sale and 65 percent are paid in the second month after the sale. Materials cost 40 percent of sales and are purchased and received each month in an amount sufficient to cover the following month's expected sales. Materials are paid for in the month after they are received. Labor expense is 35 percent of sales and is paid for in the month of sales. Selling and administrative expense is…arrow_forwardFinarrow_forward
- ans. plsarrow_forwardA new restaurant is ready to open for business. It is estimated that the food cost (variable cost) will be 64.46% of sales, while fixed cost will be $450,000. The first year’s sales estimates are $1,285,245. Calculate the firm’s operating breakeven level of sales.arrow_forwardansarrow_forward
arrow_back_ios
arrow_forward_ios
Recommended textbooks for you
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education


Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,

Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON

Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education