Solution-A schedule of expected cash disbursements for

A schedule of expected cash disbursements for merchandise

Reference no: EM13574198

Janus Products, Inc., is a merchandising company that sells binders, paper, and other school supplies. The company is planning its cash needs for the third quarter. In the past, Janus Products has had to borrow money during the third quarter to support peak sales of back-to-school materials, which occur during August. The following information has been assembled to assist in preparing a cash budget for the quarter:

a.	Budgeted monthly absorption costing income statements for July-October are as follows:

	July		August		September		October
Sales	$	40,000	$	70,000	$	50,000	$	45,000
Cost of goods sold		24,000		42,000		30,000		27,000

Gross margin		16,000		28,000		20,000		18,000

Selling and administrative expenses:
Selling expense		7,200		11,700		8,500		7,300
Administrative expense*		5,600		7,200		6,100		5,900

Total selling and administrative expenses		12,800		18,900		14,600		13,200

Net operating income	$	3,200	$	9,100	$	5,400	$	4,800

*Includes $2,000 depreciation each month.

b.	Sales are 20% for cash and 80% on credit.
c.	Credit sales are collected over a three-month period with 10% collected in the month of sale, 70% in the month following sale, and 20% in the second month following sale. May sales totaled $30,000, and June sales totaled $36,000.
d.	Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases are paid for in the month of purchase. The remaining 50% is paid in the following month. Accounts payable for inventory purchases at June 30 total $11,700.
e.	The company maintains its ending inventory levels at 75% of the cost of the merchandise to be sold in the following month. The merchandise inventory at June 30 is $18,000.
f.	Land costing $4,500 will be purchased in July.
g.	Dividends of $1,000 will be declared and paid in September.
h.	The cash balance on June 30 is $8,000; the company must maintain a cash balance of at least this amount at the end of each month.
i.	The company has an agreement with a local bank that allows it to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $40,000. The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter.

Required:
1.	Prepare a schedule of expected cash collections for July, August, and September and for the quarter in total. (Leave no cells lank - be certain to enter "0" wherever required. Do not round intermediate calculations. Omit the "$" sign in your response.)

Schedule of Expected Cash Collections
	July	August	September	Quarter
Cash sales	$	$	$	$
Sales on account:
May
June
July
August
September

Total cash collections	$	$	$	$

2.	Prepare the following for merchandise inventory:

a.	A merchandise purchases budget for July, August, and September. (Input all amounts as positive values. Do not round intermediate calculations. Omit the "$" sign in your response.)

Merchandise Purchases Budget
	July	August	September
Budgeted cost of goods sold	$	$	$
(Click to select)AddDeduct : (Click to select)Ending inventoryBeginning inventory

Total needs
(Click to select)DeductAdd : (Click to select)Ending inventoryBeginning inventory

Required inventory purchases	$	$	$

b.	A schedule of expected cash disbursements for merchandise purchases for July, August, and September and for the quarter in total. (Leave no cells blank - be certain to enter "0" wherever required. Omit the "$" sign in your response.)

Schedule of Expected Cash Disbursements
	July	August	September	Quarter
Accounts payable, June 30	$			$
July purchases
August purchases
September purchases

Total cash disbursements	$	$	$	$

Prepare a cash budget for July, August, and September and for the quarter in total. (Input all amounts as positive values except cash deficiency, repayments and interest which should be indicated by a minus sign. Leave no cells blank - be certain to enter "0" wherever required. Omit the "$" sign in your response.)

Janus Products, Inc. Cash Budget For the Quarter Ended September 30
	July	August	September	Quarter
Cash balance, beginning	$	$	$	$
Add collections from sales

Total cash available

Less disbursements:
For inventory purchases
For selling expenses
For administrative expenses
For land
For dividends

Total disbursements

Excess (deficiency) of cash available over disbursements

Financing:
Borrowings
Repayment
Interest

Total financing

Cash balance, ending	$	$	$	$

Reference no: EM13574198

Questions Cloud

What was the average cost per public school student : what was the average cost per public school student reported as of june 30 2011 what is the states primary governments

A company has 3250 shares of 1 par value common stock and : a company has 3250 shares of 1 par value common stock and 300 shares of 5 110 par noncumulative preferred stock

A 3500 strike european call maturing in 6 months sells : jafee corp. common stock is priced at 36.50 per share. the company just paid its 0.50 quarterly dividend. interest

Rita lane is the avvountant for outdoor living a : rita lane is the avvountant for outdoor living a manufacturer of outdoor furniture that is sold through specialty

A schedule of expected cash disbursements for merchandise : janus products inc. is a merchandising company that sells binders paper and other school supplies. the company is

Last year caan enterprises budgeted for production and : last year caan enterprises budgeted for production and sales of 28000 leather briefcases. caan produced and sold 27250

Substantiate your answer to part ii by demonstrating that : suppose that the european options with the same maturity and the same underlying assets have the following prices1 a

Fort worth company is a printer and binder of specialized : fort worth company is a printer and binder of specialized booklets and pamphlets. last year the companys sales manager

Comfy chair has been considering changing to an activity : comfy chair company makes two types of chairs a lounge chair and a folding beach chair. the company uses a job-order

User Account

All Pages

A schedule of expected cash disbursements for merchandise

Reference no: EM13574198

Reference no: EM13574198

Questions Cloud

Reviews

Write a Review

Accounting Basics Questions & Answers

During the month of june bench co had cash sales of 300000

What is the full disclosure principle

Describe fee-for service and activity based costing

Journalizing and posting transactions

Prepare a correct trial balance

Computing equivalent production

Total amount from agi deductions

How does gaap affect financial reporting

Make the journal entry for the issuance of bonds and on the

Fasb conceptual framework

Four out of five doctors prefer freds aspirin thinking

Best estimate of company net operating income

Assured A++ Grade

Academics

Major Subjects

Majors

Get In Touch

TERMS & POLICIES

HELP & SUPPORT