Marigold Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the coming year. Carol Jones, the firms marketing director, has completed the following sales forecast.
Month Sales Month Sales January $907,900 July $1,506,300 February $1,004,300 August $1,506,300 March 5907,900 September $1,602,600 April $1,154,000 October $1,602,600 May $1,254,000 November $1,506,300 June $1,401,400 December $1,707,700 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. Marigold's excellent record in accounts receivable collection is expected to continue, with 60% of billings collected in the month after sale and the remaining 40% collected two months after the sale. Cost of goods sold, Marigold's largest expense, is estimated to equal 40% of sales dollars. Seventy percent of inventory is purchased one month prior to sale and 30% during the month of sale. For example, in April, 30% of April cost of goods sold is purchased and 70% of May cost of goods sold is purchased. All purchases are made on account. Historically, 75% of accounts payable have been paid during the month of purchase, and the remaining 25% in the month following purchase. Hourly wages and fringe benefits, estimated at 30% of the current month's sales, are paid in the month incurred. General and administrative expenses are projected to be $1,570,800 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 Advertising Property taxes Insurance Utilities Depreciation Total $ 321,500 379,200 139,200 193,700 181,400 355,800 $ 1,570,800 Operating income for the first quarter of the coming year is projected to be $328,500. Marigold is subject to a 40% tax rate. The company pays 100% of its estimated taxes in the month following the end of each quarter. Marigold 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% 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 is paid in full with each principal repayment. The projected cash balance on April 1 is $54,900. Prepare the cash receipts budget for the second quarter. (Enter answers in necessary fields only. Leave other fields blank. Do not enter o.) Cash Receipts Budget May June April Total Cash Receipts February sales $ $ $ $ March sales April sales May sales Totals $ $ $ Accounts Receivable balance at the end of second quarter of 2015 $ Prepare the purchases budget for the second quarter. (Round answers to 0 decimal places, e.g. 5,275. Enter answers in necessary fields only. Leave other fields blank. Do not enter o.) Purchases Budget April May June Total Purchases April COGS $ $ S May COGS June COGS July COGS $ $ $ Totals Prepare the cash payments budget for the second quarter. (Round answers to o decimal places, e.g. 5,275. Enter answers in necessary fields only. Leave other fields blank. Do not enter 0.) Cash Payments Budget April March purchases April purchases May June $ $ $ May purchases June purchases $ Accounts Payable balance at the end of second quarter of 2015 $ Prepare the cash budget for the second quarter. (Round answers to 0 decimal places, e.g. 5,275. Enter answers in necessary fields only. Leave other fields blank. Do not enter 0.) Cash Budget April May June Quarter Beginning Cash balance 5 UF $ $ > > > Financing: >
