Reference no: EM131589439
Question -
GrowMaster Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the corning year. Carol Jones, the firm's marketing director, has completed the following sales forecast.
Month
|
Sales
|
Month
|
Sales
|
January
|
$909,900
|
July
|
$1,507,400
|
February
|
$1,007,900
|
August
|
$1,507,400
|
March
|
$909,900
|
September
|
$1,606,300
|
April
|
$1,156,800
|
October
|
$1,606,300
|
May
|
$1, 259,900
|
Novem ber
|
$1,507,400
|
June
|
$1,405,100
|
December
|
$1,706,700
|
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 percent of billings collected in the month after sale and the remaining 40 percent collected two months after the sale.
Cost of goods sold, GrowMaster's largest expense, is estimated to equal 40 percent of sales dollars. Seventy percent of inventory is purchased one month prior to sale and 30 percent during the month of sale. For example, in April, 30 percent of April cost of goods sold is purchased and 70 percent of May cost of goods sold is purchased.
All purchases are made on account. Historically, 75 percent of accounts payable have been paid during the month of purchase, and the remaining 25 percent in the month following purchase.
Hourly wages and fringe benefits, estimated at 30 percent of the current month's sales, are paid in the month incurred.
General and administrative expenses are projected to be $1,567,400 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
|
$320,300
|
Advertising
|
378,100
|
Property taxes
|
141,100
|
Insurance
|
197,600
|
Utilities
|
181,200
|
Depreciation
|
349,100
|
Total
|
$1,567,400
|
Operating income for the first quarter of the coming year is projected to be $322,300. GrowMaster is subject to a 40 percent tax rate. The company pays 100 percent 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 percent 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 isp aid in full with each principle repayments. The projected cash balance on April 1 is $56,600.
Required - Prepare the cash receipts budget for the second quarter.
Should libraries be required to install filtering software
: Should libraries be required to install filtering software or otherwise censor the materials that they provide?
|
How will the organization benefit you
: How will you balance your school and other commitments with this extracurricular opportunity? How will the organization benefit you?
|
The specific dsm diagnostic criteria
: Evaluate, in detail, the pros and cons of using DSM diagnoses as the primary classification structure for clients with substance use disorders.
|
Write a two-page paper about the musical big fish
: Write a two-page paper double-spaced about the musical Big Fish. I need It to be done In 10 hours. I will post the syllabus for further instructions.
|
Prepare the cash receipts budget for the second quarter
: GrowMaster Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the corning year. Prepare the cash receipts budget
|
What police procedures are used during arrests
: What police procedures are used during arrests, and how do these procedures lead people to feel confused, fearful, and dehumanized?
|
Describe the testimony of a paid expert witness
: In your opinion, is the testimony of a paid expert witness more credible than that of an ordinary lay person. Why or why not
|
Current trends in the approach to the policing function
: Current trends in the approach to the policing function, Communication patterns both within and outside the policing agency
|
Distinguishing between the short run and the long run
: Would higher or lower rates increase the incomes of agents? explain, distinguishing between the short run and the long run.
|