Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

prepare a cash budget for July, August and September and for the quarter in total Janus Products, Inc. is a merchandising company that sells binders,

prepare a cash budget for July, August and September and for the quarter in total image text in transcribed
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: July $51,000 28,400 22,600 August $81,000 46,400 34,600 September $61,000 34,400 26,600 October $56,000 31,400 24,600 Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense Total selling and administrative expenses Net operating income 10,500 6,200 16,700 $ 5,900 13,900 8,300 22,200 $12,400 9,600 7,200 16,800 $ 9,800 8,400 7,000 15,400 $ 9,200 "Includes $2,550 depreciation each month. 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 $41,000, and June sales totalled $47,000. 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 $17,200. 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 $23,500. f. Land costing $5,050 will be purchased in July 9. Dividends of $1,550 will be declared and paid in September h. The cash balance on June 30 is $9,100; the company must maintain a cash balance of at least this amount at the end of each month 1. 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

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_2

Step: 3

blur-text-image_3

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

ISO 13485 Auditing Journal Notes Checklists Observations Evidence Log

Authors: Just Visualize It, The Quality Guy

1st Edition

B08W7SNPGP, 979-8706121884

More Books

Students also viewed these Accounting questions

Question

How is the internal rate of return of a portfolio calculated?

Answered: 1 week ago

Question

Enhance the basic quality of your voice.

Answered: 1 week ago

Question

Describe the features of and process used by a writing team.

Answered: 1 week ago