Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Harrys Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr. Wilson,

Harrys Carryout Stores has eight locations. The firm wishes to expand by two more stores and needs a bank loan to do this. Mr. 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 forecasted sales figures:

Actual Forecast Additional Information
November $ 250,000 January $ 380,000 April forecast $ 390,000
December 320,000 February 420,000
March 400,000

Of the firms 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 30 percent of sales and are purchased and received each month in an amount sufficient to cover the following months expected sales. Materials are paid for in the month after they are received. Labor expense is 40 percent of sales and is paid for in the month of sales. Selling and administrative expense is 10 percent of sales and is also paid in the month of sales. Overhead expense is $30,500 in cash per month.

Depreciation expense is $10,500 per month. Taxes of $8,500 will be paid in January, and dividends of $4,500 will be paid in March. Cash at the beginning of January is $90,000, and the minimum desired cash balance is $78,000.

a.

Prepare a schedule of monthly cash receipts for January, February, and March.

Harrys Carryout Stores Cash Receipts Schedule

November December January February March
Sales $ $ $ $ $
Credit sales
Collections:
Cash sales $ $ $
One month after sale
Two months after sale
Total cash receipts $ $ $

b.

Prepare a schedule of monthly cash payments for January, February, and March.

Harrys Carryout Stores Cash Payments Schedule

January February March
Payments for purchases $ $ $
Labor expense
Selling and administrative
Overhead
Taxes
Dividends
Total cash payments $ $ $

c.

Prepare a monthly cash budget with borrowings and repayments for January, February, and March.(Leave no cells blank - be certain to enter "0" wherever required. Negative amounts should be indicated by a minus sign. Assume the January beginning loan balance is $0.)

Harrys Carryout Stores

Cash Budget
December January February March
Total cash receipts $ $ $
Total cash payments
Net cash flow $ $ $
Beginning cash balance
Cumulative cash balance $ $ $
Monthly loan (repayment)
Ending cash balance $ $ $
Cumulative loan balance $ $ $ $

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Entrepreneurial Finance

Authors: Chris LeachJ LeachRonald Melicher

3rd Edition

0324561253, 9780324561258

More Books

Students also viewed these Finance questions

Question

How is depreciation expense handled on the statement of cash flows?

Answered: 1 week ago

Question

6. How can a message directly influence the interpreter?

Answered: 1 week ago