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.

Month

Sales [in thousands]

January

$120

February

$200

March

$180

April

$200

May

$200

June

$210

July

$210

August

$220

September

$250

October

$280

November

$300

December

$350

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

$125,000

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

$8,000

Total Salaries & Wages

$472,768

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

$180,000

Initial inventory purchase

$320,000

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
Is goodwill a fictitious asset?

Promissory Note - Evidence of a DEBT with specific amount due and interest rate. Note may specify a maturity date or it may be payable on demand. Promissory note may or may not acc

Problems due to Piecemeal realizations These interim distributions give rise to two problems: Partners have not always contributed capitals in the same ratio as that in w

Let us assume you expect to obtain Rs.2000 yearly for the next three years. The receipt of Rs.2000 is evenly divided. One part that is: Rs.1000 is obtained at the beginning of the

The Gladys Corporation buys office equipment costing $426,000 on May 12, 2013. In 2015, new and improved models of the equipment make it obsolete, and Gladys sells the old equipmen

On December 31, 2010, the stockholders' equity section of Arndt, Inc., was as follows: Common stock, par value $10; authorized 30,000 shares; issued and outstanding 9,000 shares $

SMALL BANKRUPTCIES The court may order the estate of a debtor to be administered summarily, if the debtor's assets are not likely to exceed Shs 12,000 in value.  This is known

The statement of comprehensive income for the year ended 31 December 2009 and its comparative is shown below: 2009 2008 $m

VED Analysis: VED i.e. Vital, Essential and Desirable analysis is a technique employed for spare part inventory analysis and is broadly used in the automobile industry particul

I am looking for the solutiotns to this problem. Using the information provided below, complete Aspen Ridge limited partnership%u2019s page 1 of Form 1065; complete Schedule K o