Greenhouse Garden Supplies Inc. sells gardening materials and supplies. George Houston, the company president is worried...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Greenhouse Garden Supplies Inc. sells gardening materials and supplies. George Houston, the company president is worried about cash needs for the second quarter. The company usually needs to borrow money during this quarter to support peak sales of gardening equipment, which occur during April and May. The following information has been assembled to assist in preparing a cash budget for the quarter: Budgeted monthly income statements for April to July 2022 are: April May June July $600,000 $900,000 $500,000 $400,000 420,000 630,000 350,000 280,000 180,000 270,000 150,000 120,000 Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense 79,000 Administrative expense* 45,000 Total selling and administrative expenses 124,000 Net operating income $ 56,000 *Includes depreciation on equipment $20,000 per month 120,000 52,000 172,000 $ 98,000 62,000 41,000 103,000 $ 47,000 51,000 38,000 89,000 $ 31,000 George is interested in knowing how reducing inventory levels and collecting accounts receivable sooner will impact the cash budget. The cash collection and ending inventory assumptions are as follows: a. Sales continue to be 20% for cash and 80% on credit. However, experience indicates that credit sales are collected over three months with 25% collected in the month of sale, 65% collected in the month following sale, and 10% in the second month following sale. Credit sales from February and March 2022 totaled $200,000, and $300,000 respectively, and are collected during the second quarter using the collection percentages specified. b. Cost of Goods Sold in the above statement represents the cost of inventory. The company maintains its ending inventory levels for at 15% of the cost of merchandise to be sold in the following month. The merchandise inventory on 2 March 31 remains $84,000 and accounts payable for inventory purchases on the same date remain $126,000. c. Inventory purchases are paid in two installments. Fifty percent of a month's inventory purchases are paid for in the month of purchase. The remaining 50% is paid in the following month d. Dividends of $56,000 will be declared and paid in April. e. A delivery van costing $36,000 will be purchased for cash in May. f. The cash balance on March 31 is $42,000; the company must maintain a cash balance of at least $40,000 at the end of each month. g. The company has an agreement with Prime Bank LLC that allows the company to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $200,000. The interest rate on these loans is 1% per month and the company would, as far as it is able, repay the loan plus accumulated interest whenever cash becomes sufficient for repayment. Required: 1. Using the president's new assumptions, prepare a schedule of expected cash collections for April, May, and June, and the quarter in total. Greenhouse Garden Supplies Inc. sells gardening materials and supplies. George Houston, the company president is worried about cash needs for the second quarter. The company usually needs to borrow money during this quarter to support peak sales of gardening equipment, which occur during April and May. The following information has been assembled to assist in preparing a cash budget for the quarter: Budgeted monthly income statements for April to July 2022 are: April May June July $600,000 $900,000 $500,000 $400,000 420,000 630,000 350,000 280,000 180,000 270,000 150,000 120,000 Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense 79,000 Administrative expense* 45,000 Total selling and administrative expenses 124,000 Net operating income $ 56,000 *Includes depreciation on equipment $20,000 per month 120,000 52,000 172,000 $ 98,000 62,000 41,000 103,000 $ 47,000 51,000 38,000 89,000 $ 31,000 George is interested in knowing how reducing inventory levels and collecting accounts receivable sooner will impact the cash budget. The cash collection and ending inventory assumptions are as follows: a. Sales continue to be 20% for cash and 80% on credit. However, experience indicates that credit sales are collected over three months with 25% collected in the month of sale, 65% collected in the month following sale, and 10% in the second month following sale. Credit sales from February and March 2022 totaled $200,000, and $300,000 respectively, and are collected during the second quarter using the collection percentages specified. b. Cost of Goods Sold in the above statement represents the cost of inventory. The company maintains its ending inventory levels for at 15% of the cost of merchandise to be sold in the following month. The merchandise inventory on 2 March 31 remains $84,000 and accounts payable for inventory purchases on the same date remain $126,000. c. Inventory purchases are paid in two installments. Fifty percent of a month's inventory purchases are paid for in the month of purchase. The remaining 50% is paid in the following month d. Dividends of $56,000 will be declared and paid in April. e. A delivery van costing $36,000 will be purchased for cash in May. f. The cash balance on March 31 is $42,000; the company must maintain a cash balance of at least $40,000 at the end of each month. g. The company has an agreement with Prime Bank LLC that allows the company to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $200,000. The interest rate on these loans is 1% per month and the company would, as far as it is able, repay the loan plus accumulated interest whenever cash becomes sufficient for repayment. Required: 1. Using the president's new assumptions, prepare a schedule of expected cash collections for April, May, and June, and the quarter in total.
Expert Answer:
Related Book For
Advanced Financial Accounting
ISBN: 978-0137030385
6th edition
Authors: Thomas Beechy, Umashanker Trivedi, Kenneth MacAulay
Posted Date:
Students also viewed these accounting questions
-
The following information has been assembled about Casbar Corp. as at December 31, Year 5 (amounts are in thousands): Required: Determine which operating segments require separate disclosures. Profit...
-
The following information has been assembled about Casbar Corp. as at December 31, Year 5 (amounts are in thousands): Operating segment Revenues Profit A B D E F Assets $ 26,000 $ 7,300 $25,400...
-
The company president is reviewing the performance and budget of the marketing department with the vice president of marketing. Should that be a one-on-one meeting, or should the CFO be present? Why?...
-
On November 1, 2021, Sadie's borrows $230,000 from a local bank and signs a note. The note requires interest to be paid annually beginning on August 1, 2022 at 12%. Principal and interest are due in...
-
The trouble with MMs argument is that it ignores the fact that individuals can deduct interest for personal income tax. Show why this is not an objection. What difference would it make if individuals...
-
Gluon Inc. is considering the purchase of a new high pressure glueball. It can purchase the glueball for $70,000 and sell its old low-pressure glueball, which is fully depreciated, for $12,000. The...
-
Explain how government intervention in the foreign exchange market can affect economic conditions.
-
Leadbelly Co. sells pencils in a perfectly competitive product market and hires workers in a perfectly competitive labor market. Assume that the market wage rate for workers is $150 per day. a. What...
-
Solve the following equation. Write your answer as an integer, proper fraction, or mixed number in simplest form. 4q + 11 10 = 3
-
A financial engineer designs a new financial instrument that he calls, the Simplex. This instrument gives the holder access to the following cashflows: For the first 6 years, the holder receives...
-
Consider a rocket nozzle as shown in the figure to the right. Because the gases coming from the combustion chamber are so hot and at high pressure, the rocket nozzle needs to be cooled, especially in...
-
What is the force on the charge q at the lower-right-hand corner of the square shown here? q q a q Hint a a The magnitude and direction of the force is: B + q = magnitude: F (Give your answer in...
-
Suzy just turned 21 and went out to celebrate her birthday at a local bar. She is in her fourth year of college, State U, and the bar is located just steps off of campus. It is the favorite hangout...
-
A large urban health maintenance organization (HMO) purchases a vacant office building to house expanded administrative functions for $300,000. Prior to using the building, renovations costing...
-
1. Explain how you will finance your small business and why you selected the specific type of financing. In responding to your classmates' postings distinguish how the financing your classmate...
-
Snow Company manufactures several models of snow blowers. It markets the machines through its own franchise stores. Snow has been approached by a large discount store chain RWV Inc. with a one - time...
-
Following guidance set forth by the PCAOB in AS 2305: Substantive Analytical Procedures, what does an auditor need to document when an analytical procedure is used as a primary substantive test?...
-
7 A 29-year-old, previously healthy man suddenly collapses at a party where legal and illicit drugs are being used. Enroute to the hospital, he requires resuscitation with defibrillation to establish...
-
What is the difference between fair value through profit and loss (FVTPL) investments and fair value through other comprehensive income (FVTOCI) investments?
-
How should the recipient government account for the transfer of a tangible capital asset?
-
Simpson Ltd. is a private Ontario corporation controlled by Ted Simpson. The company owns a series of chocolate chip cookie stores throughout Ontario, and also has a wholly owned Quebec subsidiary...
-
(a) Fixed costs are really variable. The more you produce, the less they become. Do you agree? Explain. (b) In the long term, all costs are variable. Explain with reference to the relevant range.
-
How can you identify semi-variable costs and separate them into the fixed and variable elements?
-
What is a semi-variable cost?
Study smarter with the SolutionInn App