Prepare three years of monthly cash budgets for company, Financial Accounting

1. Prepare three years of monthly cash budgets, yearly income statements, and yearly balance sheets for the jewelry business Daisy & Company.

General Information:

1. This is a family-run jewelry store.

2.  Assume it is a sole proprietorship, so there are no corporate taxes.  The income of the business is taxed as personal income to the business owner.

3. The physical location of the business is inside a shopping mall.  The company does not pay additional property taxes or any other associated fees except for monthly rent.  

Financial Information:

1. Sales forecasts for 2011 are listed below.


Sales [in thousands]

























2.  Assume sales are forecast to decrease by 5% annually from 2012 - 2013 due to the current economic climate. The seasonal sales pattern will still apply.

3.  An equity contribution of $100,000 cash was made at the start of the jewelry store.

4.  Employee Related Expenses: Assume that the jewelry store is open 12 hours each day X 363 days [4, 356 hours]. Daisy & Co. also employs individuals to work part-time at 6 hours each day X 363 days each year [2,178 hours].  Other employee related expenses are 5% of salaries and wages. Assume the total salaries and wages are paid on an equal monthly basis.

Owner's Salary


1 Floor Manager

4,356 x $22.75 = $99,099

1 Purchasing Manager

4,356 x $17.25 = $75,141

2 Full-Time Sales Clerks

4,356 x $11.00 x 2 = $95,832

2 Part-Time Sales Clerks

2,178 x $9.75 x 2 = $42,471

1 Part-Time Purchasing Clerk

2,178 x $12.50 = $27,225

1 Cleaning Lady


Total Salaries & Wages


5. Daisy & Co. was issued a $500,000, 15-year loan, issued at 12.65% interest that required monthly payments.  The loan proceeds were used for:

Rental space remodel


Initial inventory purchase


6. The rental space remodel is attributed to furniture and fixtures that are being depreciated on a 5-year, straight-line basis.

Other Information:

1.  Daisy & Co. wishes to maintain a $35,000 minimum cash balance.

2.  Advertising and marketing related expenses are 2% of sales.

3.  COGS are 35% of sales. The company pays cash for inventory in the month of sale.

4.  Insurance expense is 1.5% of sales.

5.  Administrative expenses are 1.75% of sales

6.  Utilities and telephone are included in the monthly rent of $9,000.

7.  Bank charges are 1% of sales.

8.  Daisy & Co. has a 60-day credit policy. Approximately 30% of their customers pay on credit and the remainder pay in cash. Assume half of all of the customers who purchased on credit will pay within one month and the remainder will pay the following month.

9.   Additionally, operating expenses are 4.5% of sales.

Posted Date: 2/19/2013 1:19:36 AM | Location : United States

Related Discussions:- Prepare three years of monthly cash budgets for company, Assignment Help, Ask Question on Prepare three years of monthly cash budgets for company, Get Answer, Expert's Help, Prepare three years of monthly cash budgets for company Discussions

Write discussion on Prepare three years of monthly cash budgets for company
Your posts are moderated
Related Questions
Nine years ago, Goodwynn& Wolf Incorporated sold a 16-year bond issue with a 11% yearly coupon rate and a 10% call premium. Today, G&W known as the bonds. The bonds originally were

Equity shareholders, potential and present, seem primarily to the company's record of earnings. They are thus interested in relationships as earnings per share or EPS and dividends

Q. What is Taxation and capital allowances? The suppositions made regarding taxation should be investigated. The tax rate has-been supposed to be constant when there may be dif

Which of the following transaction results in an increase in revenues? a. receipt of accounts receivable b. purchase of inventory c. receipt of principal from bank loan d. delivery

Illustrate the changing face of accounting Over past 25 years, environment within which businesses operate has become increasingly turbulent and competitive. Numerous reasons h

Process of ABC Analysis • Classification:   On the origin of expected use, the items of inventory are categorized according to their categories and per unit Price of each item

shown below in T-account format are the changes affecting the retained earnings of Brenner-Jude Corporation during 2011. At January 1,2011, the corporation had outstanding 105 mill

Your task in this assignment is to design an asset allocation for the superannuation fund of an individual who is investing to fund his retirement. The asset classes under consider

Indicate how each of the following transactions affects the accounting equation. a.Purchase of supplies on account. b.Payment of wages. c.Cash sale of goods for more than their cos