Janus Products, Inc. is a merchandising company that sells binders, paper, and other school supplies. The...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
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 to October are as follows: Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* Total selling and administrative expenses Net operating income *Includes $2,200 depreciation each month. July August $44,000 $74,000 25,600 43,600 18,400 30,400 8,400 5,850 14,250 $ 4,150 September October $54,000 $49,000 31,600 28,600 22,400 20,400 12,500 8,900 7,700 7,600 6,500 6,300 20,100 15,400 14,000 $10,300 $ 7,000 $ 6,400 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 totalled $34,000, and June sales totalled $40,000. 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% are paid in the following month. Accounts payable for inventory purchases at June 30 total $13,700. 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 $20,000. f. Land costing $4,700 will be purchased in July. g. Dividends of $1,200 will be declared and paid in September. h. The cash balance on June 30 is $8,400; 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. Cash sales Credit sales: May June July August September Total cash collections JANUS PRODUCTS, INC. Schedule of Expected Cash Collections July S 8,800 Budgeted cost of goods sold Deduct: Desired ending inventory Total needs Deduct: Beginning inventory Required inventory production 2. Prepare the following for merchandise Inventory: a. A merchandise purchases budget for July, August, and September. Accounts payable, June 30 July purchases August purchases September purchases Total cash disbursements Land Dividends S 8,800 S JANUS PRODUCTS, INC. Merchandise Purchases Budget July August September Quarter Cash balance, ending Add: Collections from sales Total cash available Deduct: Disbursements: Inventory purchases Selling expenses Administrative expenses Borrowings Repayments Interest b. A schedule of expected cash disbursements for merchandise purchases for July, August, and September and for the quarter in total. Total financing Cash balance, ending 0 S JANUS PRODUCTS, INC. Schedule of Expected Cash Disbursements July $ 0 $ 0 S August September Total disbursements Excess (deficiency) of cash available over disbursements Financing: August September Quarter 3. Prepare a cash budget for July, August, and September and for the quarter in total. (Roundup "Borrowing" and "Repayments" answers to the nearest whole dollar amount. Any "Repayments" and "Interest" should be Indicated by a minus sign. Leave no cells blank be certain to enter "0" wherever required.) 0 S 0 $ JANUS PRODUCTS, INC. Cash Budget For the Quarter Ended September 30 July 0 August 0 0 0 September Quarter 0 0 0 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 to October are as follows: Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense* Total selling and administrative expenses Net operating income *Includes $2,200 depreciation each month. July August $44,000 $74,000 25,600 43,600 18,400 30,400 8,400 5,850 14,250 $ 4,150 September October $54,000 $49,000 31,600 28,600 22,400 20,400 12,500 8,900 7,700 7,600 6,500 6,300 20,100 15,400 14,000 $10,300 $ 7,000 $ 6,400 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 totalled $34,000, and June sales totalled $40,000. 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% are paid in the following month. Accounts payable for inventory purchases at June 30 total $13,700. 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 $20,000. f. Land costing $4,700 will be purchased in July. g. Dividends of $1,200 will be declared and paid in September. h. The cash balance on June 30 is $8,400; 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. Cash sales Credit sales: May June July August September Total cash collections JANUS PRODUCTS, INC. Schedule of Expected Cash Collections July S 8,800 Budgeted cost of goods sold Deduct: Desired ending inventory Total needs Deduct: Beginning inventory Required inventory production 2. Prepare the following for merchandise Inventory: a. A merchandise purchases budget for July, August, and September. Accounts payable, June 30 July purchases August purchases September purchases Total cash disbursements Land Dividends S 8,800 S JANUS PRODUCTS, INC. Merchandise Purchases Budget July August September Quarter Cash balance, ending Add: Collections from sales Total cash available Deduct: Disbursements: Inventory purchases Selling expenses Administrative expenses Borrowings Repayments Interest b. A schedule of expected cash disbursements for merchandise purchases for July, August, and September and for the quarter in total. Total financing Cash balance, ending 0 S JANUS PRODUCTS, INC. Schedule of Expected Cash Disbursements July $ 0 $ 0 S August September Total disbursements Excess (deficiency) of cash available over disbursements Financing: August September Quarter 3. Prepare a cash budget for July, August, and September and for the quarter in total. (Roundup "Borrowing" and "Repayments" answers to the nearest whole dollar amount. Any "Repayments" and "Interest" should be Indicated by a minus sign. Leave no cells blank be certain to enter "0" wherever required.) 0 S 0 $ JANUS PRODUCTS, INC. Cash Budget For the Quarter Ended September 30 July 0 August 0 0 0 September Quarter 0 0 0
Expert Answer:
Answer rating: 100% (QA)
ANSWER Solution I Step 1 i Schedule of expected cash collection 1 Particulars July August September ... View the full answer
Related Book For
Managerial Accounting
ISBN: 9780073526706
12th Edition
Authors: Ray H. Garrison, Eric W. Noreen, Peter C. Brewer
Posted Date:
Students also viewed these accounting questions
-
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...
-
Refer to the data for Janus Products, Inc., in Problem 817. The companys president is interested in knowing how reducing inventory levels and collecting accounts receivable sooner will impact the...
-
Scott 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, Scott Products has had...
-
What do we really learn from studying how managers actually spend their time and their decision-making powers in like-for-like organisations in different countries? What are the messages for key...
-
What is the law of diminishing returns? Does it apply in the long run?
-
In an opinion column in the Wall Street Journal, economist Richard McKenzie of the University of California, Irvine wrote: If countries import goods that can be made more cheaply abroad than at home,...
-
Yale Corporation issued to Zap Corporation \(\$ 60,000,8 \%\) (cash interest payable semiannually on June 30 and December 31) 10-year bonds dated and sold on January 1, 2020. Assume that the company...
-
Donna Shader, manager of the Winter Park Hotel, is considering how to restructure the front desk to reach an optimum level of staff efficiency and guest service. At present, the hotel has five clerks...
-
Alpha Corporation purchased 70% of Beta Company on January 1, 2020, for $110,600. On that date, the non controlling interest had a fair value of $47,400 and Beta reported common stock outstanding ...
-
Ray Flagg took out a 60-month fixed installment loan of $12,000 to open a new pet store. He paid no money down and began making monthly payments of $232. Ray's business does better than expected and...
-
2. The position and momentum of a 1.0 Kev electron are simultaneously determined. If the position is located to within 0.1 nm, what is the percentage of its uncertainty in momentum?
-
1. Analyze Enbridge as a company. Are they a good buy nor not? Why/why not? 2. Instead of Enbridge what other company would you suggest instead as a socially responsible part of Ontario Teachers...
-
You are the consultant of Green Lime Berhad, a listed company that engages in the business of agrotourism. Due to the recent pandemic Covid-19 in Malaysia, the business was heavily affected and...
-
QUESTION 1 (5 Marks ) You have been given the following limited amount of information about the small company Creative 360 Ltd. Creative 360 Ltd information Profit before taxation 470,000 Taxation...
-
We begin with Jim, the owner-manager of the FrothySlope microbrewery and restaurant in a small Colorado ski town, who has recently been the object of potential investor attention. The success of his...
-
EXERCISE 1) Suppose that a company has free cash flow to the firm (FCFF) of 1.7 billion and free cash flow to equity (FCFE) of 1.3 billion. Company's WACC is 8%, and its required rate of return for...
-
1. How many transactions does a block contain in the Bitcoin blockchain? 2. What does the effect of having more computers running mining software have on the security of the Bitcoin network? 3. How...
-
Draw the major product for each of the following reactions: (a) (b) (c) 1) 9-BBN 2) H2O2, NaOH 1) Disiamylborane 2) H20, NaOH
-
Explain how a sales order, a production order, a materials requisition form, and a labor time ticket are involved in producing and costing products?
-
Advance Products, Inc., has just organized a new division to manufacture and sell specially designed tables using select hardwoods for personal computers. The divisions monthly costs are shown in the...
-
A family friend has asked your help in analyzing the operations of three anonymous companies operating in the same service sector industry. Supply the missing data in the tablebelow: et operating...
-
1. The German-American Vocational League was formed in New York during World War II to serve as a propaganda agency for the German Reich. Under U.S. law all foreign agents were required to register....
-
3. David and Fiona Rookard purchased tickets for a trip through Mexico from a Mexicoach office in San Diego. Mexicoach told them that the trip would be safe. It did not tell them, however, that their...
-
2. ETHICS Radio TV Reports (RTV) was in the business of recording, transcribing, and monitoring radio and video programming for its clients. The Department of Defense (DOD) in Washington, D.C., was...
Study smarter with the SolutionInn App