v

IVANHO For the Second April Cash disbursements for wages From 2 months prior Purchase of Land Cash receipts Total cash receipts Investment Excess of cash available over cash disbursements Ending cash balance From 1 month prior Total cash available Cash disbursements for parts Total financing Financing Borrowing Cash disbursements for general and administrative expenses Income tax Disbursements Total disbursements Property tax Beginning cash balance Ivanhoe Instruments; a rapidly expanding electronic parts distributor, is formulating its plans for 2022. Gary King, the firm's director of marketing has completed his 2022 forecast and is confudent that the company witl megt or exceed sales estimates. The following sales figures show the growth that is expected and are the basis for planning in the other cof porate departments: John Smith, assistant controller, is responsible for the cash flow projection, a critical element during a period of rapid expansion. She will use the following information in preparing her cash analysis: 1. Ivanhoe has experienced an excellent record in accounts receivable collection and expects this trend to continue. The company collects 50% of billings in the month after the sale and 50% in the second month after the sale. Uncollectible accounts are nominal and can be ignored in the analysis. 2. The purchase of electronic parts is Ivanhoe's largest expenditure; the cost of these items is equal to 60% of sales. Ivanhoe receives 40% of the parts one month before it sells them and 60% during the month of sale. For the Second Quarter Ended June 30, 2022 \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline \multicolumn{8}{|c|}{ Quarter } \\ \hline & April & & May & & June & & Total \\ \hline s & & 5 & & 5 & & $ & \\ \hline \end{tabular} 2. The purchase of electronic parts is Ivanhoe's largest expenditure; the cost of these items is equal to 60% of sales. Ivanhoe receives 40% of the parts one month before it sells them and 60% during the month of sate. 3. Historically, Ivanhoe has cleared 60% of the accounts payable one month after it receives its purchases, and the remaining 40% two months after: 4. Hourly wages, including fringe benefits, depend on the sales volume; they are equal to 20% of the current month's sales. The company pays these wages in the month incurred. 5. General and administrative expenses are projected to be $3,437,500 for 2022 . The composition of these expenses is given below. The company incurs all of these expenses uniformly throughout the year, except for property taxes. It pays the property taxes in four equal instalments in the last month of each quarter: 6. Ivanhoe makes income tax payments in the first month of each quarter based on income for the prior quarter. The tax rate is 30%. The net income for the first quarter of 2022 is projected to be $937,500. Question 11 of 12 6. Ivanhoe makes income tax payments in the first month of each quarter based on income for the prior quarter. The tax rate is 30%. The net income for the first quarter of 2022 is projected to be $937,500. 7. Ivanhoe has a corporate policy of maintaining an end-of-month cash balance of $250,000. It invests or borrows cash monthly. as necessary, to maintain this balance. 8. Ivanhoe uses a calendar-year reporting period