A [tex]\sf\purple{repurchase \:agreement}[/tex] is not a specific security but an arrangement whereby a bank or security dealer sells specific marketable securities to a firm and agrees to repurchase the securities in the future.
[tex]\large\mathfrak{{\pmb{\underline{\orange{Happy\:learning }}{\orange{!}}}}}[/tex]
Shelton Enterprises is expecting tremendous growth from its newest boutique store. Next year the store is expected to bring in net cash flows of $675,000. The company expects its earnings to grow annually at a rate of 13 percent for the next 15 years. What is the present value of this growing annuity if the firm uses a discount rate of 18 percent on its investments? (Round to the nearest dollar.)
A. $5,478,320
B. $6,448,519
C. $6,750,000
D. $7,115,449
Answer:
B. $6,448,519
Explanation:
The computation of the present value of this growing annuity is given below:
PVA = [Cash flow at year 1 ÷ (interest rate - growth rate)] × {1 - [(1 + growth rate) ÷ (1 + interest rate)^number of years}
= [$675,000 ÷ (0.18 - 0.13)] × [1 - (1.13 ÷ 1.18)^15]
= $6,448,519
Hence, the correct option is b.
One disadvantage to terrorists of using radiological materials in weapons is: Select one: a. numerous difficult steps to assemble device. b. economic impact on affected areas. c. lethal effects depending on type of radiation source. d. the majority of jurisdictions within the United States are unprepared for any type of large incident involving radiological material.
Answer: a. numerous difficult steps to assemble device.
Explanation:
Radiological materials are quite cumbersome to assemble and require rare materials whose sale are intensely watched by various intelligence agencies in the world. Coupled with that is the need for very skilled scientists in order to assemble the device.
All these hurdles make it so that terrorists are not able to assemble radiological devices easily which is a good thing because if they could, it would have been used to devastating effect on many parts of the world by now.
After a project has been accepted, the decision to lease or buy is determined by the present value of the lease's cash flows when discounted at the project's risk-adjusted cost of capital. Group of answer choices True False
Answer:
True
Explanation:
The present value of the lease's periodic cash flows using the project's risk-adjusted cost of capital discount rate is determined and recorded as the Rights to Use Asset with a corresponding Lease Liability of the same amount, if the lease option is taken. If the buy option is taken, the cost of purchase and installation is recorded as the asset's value with the corresponding credit to the Payable or Cash account. The major difference is that the lessee enjoys greater flexibility in abandoning the project with leased equipment than when equipment is bought and owned.
A stock has an expected return of 11.85 percent, its beta is 1.24, and the expected return on the market is 10.2 percent. What must the risk-free rate be?
Answer:
3.325%
Explanation:
The computation of the risk free rate of return is shown below:
As we know that
Expected rate of return = risk free rate of return + beta × (market rate of return - risk free rate of return)
11.85% = Risk Free Rate + ( 10.2% - Risk Free Rate) × 1.24
11.85% = Risk Free Rate + 12.648% - 1.24 × Risk Free Rate
0.24 × Risk Free Rate = 12.648 % - 11.85%
Risk Free Rate= (12.648 % - 11.85%) ÷ 0.24
= 3.325%
To meet projected annual sales, Bluegill Manufacturers, Inc. needs to produce 75,000 machines for the year. The estimated January 1 inventory is 7,000 units, and the desired December 31 inventory is 12,000 units. What are projected sales units for the year?
Answer:
70,000
Explanation:
Calculation to determine What are projected sales units for the year
Using this formula
Projected sales units=Production-during the year+Estimated beginning inventory-Desired ending inventory
Let Plug in the formula
Projected sales units=75,000+7000-12000
Projected sales units=70,000
Therefore the projected sales units for the year will be 70,000
Assume that Tree Co. has the ability to discontinue both product lines and rent the factory space previously used for the production of Leaves and Bark. The factory space for Leaves can be rented out for $25,000 a year, and the factory space for Bark can be rented for $27,000 a year. Which product lines should Tree Co. discontinue and rent out instead?
Answer:
Both Leaves and Bark should be discontinued and rented out
Explanation:
Calculation to determine whether Both Leaves and Bark should be discontinued and rented out
LEAVES BARK
Sales eliminated $(30,000)$(50,000)
Variable costs eliminated $10,000 $25,000
Net loss from discontinuation($20,000)($25,000)
($-30,000+$10,000=-$20,000)
(-$50,000+$25,000=-$25,000)
Rental income gained $25,000 $27,000
Increase in operating income $5,000 $2,000
($25,000-$20,000=$5,000)
($27,000-$25,000=$2,000)
Therefore based on the above calculation both Leaves and Bark SHOULD BE DISCONTINUED reason been that the NET LOSS for each is LESSER than the annual rental income.
Here are incomplete financial statements for Cullumber Company. Calculate the missing amounts.
CULLUMBER COMPANY
Balance Sheet
Assets
Cash $ 14,000 Inventory 17,000 Buildings 38,000 Total assets $69,000 Liabilities and Stockholders' Equity Liabilities Accounts payable $ 5,600 Stockholders' Equity Common stock enter a dollar amount
(a) Retained earnings enter a dollar amount
(b) Total liabilities and stockholders' equity $69,000 CULLUMBER COMPANY Income Statement Revenues $85,400 Cost of goods sold enter a dollar amount
(c) Salaries and wages expense 10,270 Net income $enter a dollar amount
(d) CULLUMBER COMPANY Retained Earnings Statement Beginning retained earnings $19,000 Add: Net income enter a dollar amount
(e) Less: Dividends 4,770 Ending retained earnings $34,000
Answer:
(a) Common Stock = $29,400. (b) Retained earnings = $34,000, (c) Cost of goods sold = $55,360, (d) Net Income = $19,770, (e) Net Income =$19,770
Explanation:
Note: See organized question as attached below to aid understanding
Net income = Ending retained earnings + Dividends - Beginning retained earnings
Net income = $34,000 + $4,770 - $19,000
Net income = $19,770
Net income = Revenue - Cost of goods sold - Salaries and wages expense
$19,770 = $85,400 - Cost of goods sold - $10,270
Cost of goods sold = $85,400 - $19,770 - $10,270
Cost of goods sold = $55,360
Total liabilities and stockholders equity = Accounts payable + Common stock + Retained earnings
$69,000 = $5,600 + Common stock + $34,000
Common stock = $69,000 - $5,600 - $34,000
Common stock = $29,400
Missing amounts :
Common Stock = $29,400
Retained earnings = $34,000,
Cost of goods sold = $55,360
Net Income = $19,770
Net Income = $19,770
Net income
= Ending retained earnings + Dividends - Beginning retained earnings
= $34,000 + $4,770 - $19,000
= $19,770
Net income
= Revenue - Cost of goods sold - Salaries and wages expense
$19,770 = $85,400 - Cost of goods sold - $10,270
Cost of goods sold
= $85,400 - $19,770 - $10,270
= $55,360
Total liabilities and stockholders equity
= Accounts payable + Common stock + Retained earnings
$69,000 = $5,600 + Common stock + $34,000
= $69,000 - $5,600 - $34,000
= $29,400
Learn more about calculation of retained earnings here: https://brainly.com/question/5709809
Blue Spruce Corp. gathered the following reconciling information in preparing its June bank reconciliation: Cash balance per books, 6/30 $14600 Deposits in transit 1000 Notes receivable and interest collected by bank 2580 Bank charge for check printing 85 Outstanding checks 5200 NSF check 490 The adjusted cash balance per books on June 30 is:_________.
a. $17585.
b. $17605.
c. $16605.
d. $17180.
Answer:
c. $16605
Explanation:
Calculation to determine what The adjusted cash balance per books on June 30 is:
Using this formula
Adjusted Cash Balance=Cash balance + Notes receivable - Check Printing - NSF Check
Let plug in the formula
Adjusted Cash Balance=$14600 + $2,580 - $85 - $490
Adjusted Cash Balance= $16605
Therefore The adjusted cash balance per books on June 30 is:$16605
The current stock price of Alcoco is $40, and the stock does not pay dividends. The instantaneous risk-free rate of return is 7%. The instantaneous standard deviation of Alcoco's stock is 25%. You want to purchase a put option on this stock with an exercise price of $45 and an expiration date 30 days from now. According to the Black-Scholes OPM, you should hold __________ shares of stock per 100 put options to hedge your risk. Assume 365 days in a year
a) 59
b) 99
c) 55
d) 94
Calculating the price elasticity of demand: A step-by-stepguideSuppose that during the past year, the price of a laptop computer rose from $2,950 to $3,110. During the same time period, consumer sales decreased from 468,000 to 296,000 laptops.Calculate the elasticity of demand between these two price–quantity combinations by using the following steps. After each step, complete the relevant part of the table with the appropriate answers. (Note: For decreases in price or quantity, enter values in the Change column with a minus sign.)Original New Average Change Percentage ChangeQuantity a. -45.03%
b. -22.51%
c. 222.09%Price a. 1,893.75% b. 5.28% c. 2.64%Step 1: Fill in the appropriate values for original quantity, new quantity, original price, and new price.Step 2: Calculate the average quantity by adding the original quantity and the new quantity, and then dividing by two. Do the same for the average price.Step 3: Calculate the change in quantity by subtracting the original quantity from the new quantity. Do the same for the change in price.Step 4: Calculate the percentage change in quantity demanded by dividing the change in quantity by the average quantity. Do the same to calculate the percentage change in price.Step 5: Calculate the price elasticity of demand by dividing the percentage change in quantity demanded by the percentage change in price, ignoring the negative sign.Using the midpoint method, the elasticity of demand for laptops is about
a. 0.12
b. 4.26
c. 8.53
d. 17.06
Answer:
original quantity = 468,000
Average quantity = 382,000
new quantity = 296,000
a. -45.03%
original price - $2,950
new price = $3,110
Average price = 3030
3. -172,000
$160
b. 5.28%
Explanation:
Price elasticity of demand measures the responsiveness of quantity demanded to changes in price of the good.
Price elasticity of demand = midpoint change in quantity demanded / midpoint change in price
Average quantity = (468,000 + 296,000) / 2 = 382,000
Average price = ($2,950 + $3,110) / 2 = 3030
Change in quantity = 296,000 - 468,000 = -172,000
Change in price = $3110 - $2950 = $160
percentage change in quantity demanded = (-172,000 / 382,000) x 100 = -0.4503 = -45.03%
percentage change in price = 160 / 3030 x 100 = 5.28%
Elasticity of demand = -45.03% / 5.28% = -8.53 = 8.53
Which career pathways require arm and hand steadiness as a qualification?
Biotechnology, Diagnostics, and Health Informatics
Biotechnology, Diagnostics, and Therapeutics
Therapeutics, Support Services, and Diagnostics
Therapeutics, Health Informatics, and Support Services
Answer:
C.
Explanation:
Therapeutics, Support Services, and Diagnostics
Answer:
C. Therapeutics, Support Services, and Diagnostics.
correct on edge unit test
This is a question I have on my Unit Test as I am typing this.
Explanation:
Selected operating data for two divisions of Outback Brewing, Ltd., of Australia are given below: Division Queensland New South Wales Sales $ 1,144,000 $ 2,220,000 Average operating assets $ 520,000 $ 600,000 Net operating income $ 125,840 $ 177,600 Property, plant, and equipment (net) $ 252,000 $ 202,000 Required: 1. Compute the rate of return for each division using the return on investment (ROI) formula stated in terms of margin and turnover. 2. Which divisional manager seems to be doing the better job?
Answer:
Outback Brewing, Ltd., of Australia
Queensland New South Wales
1. Rate of return 5% 2.16%
2. Based on the computed Rate of Return, Division Queensland seems to be doing a better job than New South Wales
Explanation:
a) Data and Calculations:
Queensland New South Wales
Sales $ 1,144,000 $ 2,220,000 Average operating assets $ 520,000 $ 600,000
Net operating income $ 125,840 $ 177,600
Property, plant, and equipment (net) $ 252,000 $ 202,000
Sales margin = 11% 8%
Capital turnover ratio = 2.2 3.7
Return on investment (ROI) = 5% 2.16%
Sales margin = Net operating income/Sales * 100
Capital turnover ratio = Sales/Average operating assets
ROI = Sales margins divided by the firm's capital turnover ratio
With an aggregate supply function that is continually positively sloped (LRAS), a reduction in aggregate demand leads to: Group of answer choices Falling prices cost-push interest rate Perpetual growth Rising prices Falling Employment
Answer: Falling prices
Explanation:
When Aggregate demand reduces, the Aggregate demand curve will have to shift leftward to depict this and in doing so, it would intersect with the Long Run Aggregate Supply curve at a lower price level thereby leading to a fall in prices.
Aggregate demand reducing means that there is less money being spent in the economy and should this be the case, the economy is going to contract and unless the Aggregate demand was above potential GDP then this is not ideal.
In 2007, Gillette saw an opportunity to capture the market of 500 million Indians who used double edge razors with no protection between the blade and the skin. Gillette sought to make an inexpensive and safe disposable razor. Their first product, The Vector failed because it always clogs. What do you think went wrong
Answer:
Gillette in India
The failure of the Vector was caused by the fact that Indian men have longer and thicker hair, which the lack of earlier research in the targeted demographic segment did not discover.
Explanation:
Since Indian men have longer and thicker hair than the local consumers of Gillette's razor products in America, an earlier research would have uncovered the fact. Thereafter, the discovery would have been incorporated into the design and production of Vector for the Indian market. No wonder, with its Mach 3 Turbo razor, Gillette overcame its initial inertia and handicap and made a success of the razor business in India.
Tin Roof's net cash flows for the next three years are projected at $72,000, $78,000, and $84,000, respectively. After that, the cash flows are expected to increase by 3.2 percent annually. The aftertax cost of debt is 6.2 percent and the cost of equity is 11.4 percent. What is the value of the firm if it is financed with 40 percent debt and 60 percent equity
Answer: $1282620.4
Explanation:
First, we'll calculate the weighted average cost of capital which will be:
= (Weight of debt × After cost of debt) + (Weight of equity × Cost of equity)
= (40% × 6.2%) + (60% × 11.4%)
= (0.4 × 0.062) + (0.6 × 0.114)
= 0.0248 + 0.0684
= 2.48% + 6.84%
= 9.32%
The present value calculated is $195424.56 (Check attachment)
Then, the terminal value for cash flow will be $1084195.40 (Check attachment)
Then, the value of the firm will be:
= Present value of cash flow + Terminal value for cash flow
= $195424.56 + $1084195.40
= $1282620.4
Therefore, the value of the firm is $1282620.40.
Outsourcing: Question 19 options: Transfers traditional internal activities to outside vendors. Utilizes the efficiency which comes with generalization. Reduces the chances that the outsourcing firm can focus on its key success factors. None of the above are true of outsourcing. All of the above are true of outsourcing.
Answer:
Transfers traditional internal activities to outside vendors.
Utilizes the efficiency which comes with generalization
Explanation:
Outsourcing can be regarded as a business practice which involves hiring a party from outside of the company so that the party can perform particular services as well as creation of goods which traditionally are been performed in-house by the employees and staff of the own company.Outsourcing helps in cost-cutting measure
It should be noted that Outsourcing ;
✓Transfers traditional internal activities to outside vendors.
✓Utilizes the efficiency which comes with generalization.
The principle of establishing responsibility does not include Group of answer choices one person being responsible for one task. authorization of transactions. independent internal verification. approval of transactions.
Answer:
independent internal verification.
Explanation:
Internal controls can be defined as the policies, set of rules, and procedures implemented or put in place by an organization to protect its assets, boost efficiency, enhance financial accountability, enforce adherence to company policies and prevent fraudulent behaviors among the employees.
The main purpose of internal controls is to guarantee that loss is eliminated by ensuring that there is an accurate and reliable accounting system.
One of the essential characteristics of internal control is the principle of establishing responsibility such as assigning responsibility to specific individuals. An internal control is considered to be most effective when an individual is solely responsible for a specific accounting task.
Hence, the principle of establishing responsibility include the following;
I. Only one person or an individual is being responsible for a task.
II. An individual is solely responsible for the authorization of transactions.
III. An individual is solely responsible for the approval of transactions.
Population and it’s distribution constitutes the target market for goods and services. This can be linked with ____________
A. Financial environment
B. Social environment
C. Political environment
D. Demographic environment
Population and it’s distribution constitutes the target market for goods and services. This can be linked with social environment.
1) What are the three primary determinants of behavior in organizations?
Answer:
The three primary determinants of behavior in organizations are employee dynamics, available resources and work environments.
Computing Present Values of Single Amounts and Annuities Refer to Tables 1 and 2 in Appendix A near the end of the book to compute the present value for each of the following amounts. Round answers to the nearest dollar. a. $130,000 received 10 years hence if the annual interest rate is: 1. 10% compounded annually. Answer 2. 10% compounded semiannually. Answer b. $3,000 received at the end of each year for the next eight years discounted at 8% compounded annually. $Answer c. $900 received at the end of each six months for the next 15 years if the interest rate is 10% per year compounded semiannually. $Answer d. $260,000 received 10 years hence discounted at 10% per year compounded annually. $Answer
cách huy động vốn của công ty bảo hiểm
How to raise capital from an insurance company?
A newly formed firm must decide on a plant location. There are two alternatives under consideration: locate near the major raw materials or locate near the major customers. Locating near the raw materials will result in lower fixed and variable costs than locating near the market, but the owners believe there would be a loss in sales volume because customers tend to favor local suppliers. Revenue per unit will be $185 in either case. Using the following information, determine which location would produce the greater profit.
Omaha Kansas City
Annual fixed costs ($ millions) $1.2 $1.4
Variable cost per unit $36 $47
Expected annual demand (units)8,000 12,000
Answer: Kansas City with a profit of $256,000
Explanation:
Omaha
Profit = Revenue - Fixed expenses - Variable expense
= Number of units * (Revenue - variable expenses) - Fixed cost
= 8,000 * (185 - 36) - 1,200,000
= -$8,000
Kansas City
= 12,000 * (185 - 47) - 1,400,000
= $256,000
a schedule or curve that shows the various amounts of a product that consumers are willing and able to purchase at each of a series of possible prices during a specified period of time *
Answer: Demand is what the name suggest it is the demand or need for material or merchandise. Supply is the ability to meet the demend or the difinition you just described. Supply and deman is what makes things that should be cheap expensive and the expensive things cheap. [tex]\color{yellow}{}[/tex]
Your goal is to have $10,000 in your bank account by the end of 15 years. If the interest rate remains constant at 3% and you want to make annual identical deposits, how much will you need to deposit in your account at the end of each year to reach your goal? (Note: Round your answer for PMT to two decimal places.)
Answer:
the pmt is $537.67
Explanation:
The computation of the PMT amount is given below;
Given that
FV = $10,000
PV = $0
NPER = 15 years
RATE = 3%
The formula is shown below:
= PMT(RATE, NPER,PV,FV,TYPE)
AFter applying the above formula, the pmt is $537.67
The same should be considered and relevant
Economists experience difficulties in accurately measuring income inequality because of which of the following? Choose one or more: A. do-it-yourself production of goods and services (such as growing own food or making own clothing) that are not bought or sold in the market B. Measurements tend to use "before tax" income, not "after tax" income (disposable income), which is the income people actually have available to purchase goods and services. C. The Gini index calculation discriminates against the poor in developed economies. D. in-kind transfers where goods and services are given
Answer:
Economists experience difficulties in accurately measuring income inequality because of the following:
A. do-it-yourself production of goods and services (such as growing own food or making own clothing) that are not bought or sold in the market
Explanation:
With do-it-yourself production of goods and services, it is very difficult to measure income inequality. Income is measured as the value that is exchanged for goods and services in the marketplace, that is, by the forces of demand and supply. These marketplace forces cannot be objectively measured when goods and services are produced and consumed by the same person.
Reason why the Economists do encounter some difficulty in the process of measuring income inequality is as result of A :do-it-yourself production of goods and services (such as growing own food or making own clothing) that are not bought or sold in the market
Income inequality can be regarded as a way to measure unevenly income distribution among population. When the distribution is less equal, then the income inequality will be high, however some difficulties are been faced by Economist in taking this measurement such as situation whereby people make the goods they need by themselves instead of getting it from market.Therefore, option A is correct.
Learn more at:
https://brainly.com/question/12097372?referrer=searchResults
Consider an economy that produces only chocolate bars. In year 1, the quantity produced is 5 bars and the price is Rs.600 per bar. In year 2, the quantity produced is 6 bars and the price is Rs.750 per bar. In year 3, the quantity produced is 7 bars and the price is Rs.825 per bar. Year 1 is the base year. What is nominal GDP for year 1? What is real GDP for year 2? What is real GDP for year 3? What is the GDP deflator for year 2? What is the GDP deflator for year 3? What is the percentage growth rate of real GDP from year 2 to year 3? (Please avoid typing % sign)
Answer:
An apple, potato, and onion all taste the same if you eat them with your nose plugged
Explanation:
Whirly Corporation’s contribution format income statement for the most recent month is shown below: Total Per Unit Sales (7,100 units) $ 248,500 $ 35.00 Variable expenses 134,900 19.00 Contribution margin 113,600 $ 16.00 Fixed expenses 55,800 Net operating income $ 57,800 Required: (Consider each case independently): 1. What would be the revised net operating income per month if the sales volume increases by 50 units? 2. What would be the revised net operating income per month if the sales volume decreases by 50 units? 3. What would be the revised net operating income per month if the sales volume is 6,100 units?
Answer:
1. Particulars Amount
Sales total (7,150 * $35) $250,250
Less: Variable expenses (7,150 * $19) $135,850
Contribution margin $114,400
Less: Fixed expenses $55,800
Net operating income $ 58,600
2. Particulars Amount
Sales total (7,050 * $35) $246,750
Less: Variable expenses (7,050 * $19) $133,950
Contribution margin $112,800
Less: Fixed expenses $55,800
Net operating income $ 57,000
3. Particulars Amount
Sales total (6,100* $35) $213,500
Less: Variable expenses (6,100 * $19) $115,900
Contribution margin $97,600
Less: Fixed expenses $55,800
Net operating income $ 41,800
Acme, Inc., incurs the following costs during May:
Sales expense $ 12,100 Administrative expense $ 22,100
Direct labor 26,600 Plant depreciation 6,800
Factory supplies 3,100 Indirect labor 8,600
Advertising 3,400 Utilities 10,600
Raw material used 18,600
80% of this amount relates to the factory.
Required:
Calculate Acme�s total manufacturing costs for May.
Answer:
Particulars Amount
Raw material used $18,600
Add: Direct labor $26,600
Overhead costs
Factory supplies $3,100
Plant depreciation $6,800
Indirect labor $8,600
Utilities ($10,600*80%) $8,480
Total overhead cost $26,980
Total manufacturing costs $72,180
A company claims that 10% of the users of a certain allergy drug experience drowsiness. In clinical studies of this allergy drug, 81 of the 900 subjects experienced drowsiness
a. We want to test their claim and find out whether the actual percentage is not 10%. State the appropriate null and hypotheses.
b. Is there enough evidence at the 5% significance level to infer that the competitor is correct?
c. Compute the p-value of the test.
d. Construct a 95% confidence interval estimate of the population proportion of the users of this allergy drug who experience drowsiness.
e. Explain how to use this confidence interval to test the hypotheses.
Answer:
Answer is D
Explanation:
d. Construct a 95% confidence interval estimate of the population proportion of the users of this allergy drug who experience drowsiness.
The Williams Supply Company sells for $50 one product that it purchases for $20. Budgeted sales in total dollars for the year are $3,000,000. The sales information needed for preparing the July budget follows:
Month Sales Revenue
May $ 175,000
June 240,000
July 295,000
August 320,000
Account balances at July 1 include these:
Cash $ 125,000
Merchandise inventory 47,200
Accounts receivable (sales) 84,530
Accounts payable (purchases) 47,200
The company pays for one-half of its purchases in the month of purchase and the remainder in the following month. End-of-month inventory must be 40% of the budgeted sales in units for the next month. A 2% cash discount on sales is allowed if payment is made during the month of sale. Experience indicates that 60% of the billings will be collected during the month of sale, 25% in the following month, 12% in the second following month, and 3% will be uncollectible. Total budgeted selling and administrative expenses (excluding bad debts) for the fiscal year are estimated at $1,200,000, of which three-fourths is fixed expense (inclusive of a $36,000 annual depreciation charge). Fixed expenses are incurred evenly during the year. The other selling and administrative expenses vary with sales. Expenses are paid during the month incurred.
Part A
Part B
Part C
Part D
(a) Prepare a schedule of estimated cash collections for July.
(b) Prepare a schedule of estimated July cash payments for purchases. Hint: Start by doing a purchase budget.
(c) Prepare schedules of July selling and administrative expenses, separately identifying those requiring cash disbursements.
(d) Prepare a schedule of cash receipts over disbursements assuming no equipment purchases or loan payments.
Answer:
The Williams Supply Company
a. Estimated Cash Collections for July
58% sales month (60% -2%) $171,100 ($295,000 * 58%) July
25% ffg month 60,000 ($240,000 * 25%) June
12% second month 21,000 ($175,000 * 12%) May
Estimated cash collections = $252,100
b. Estimated July Cash Payments for Purchases:
July
Cost of purchases $122,000
50% purchase month 61,000
50% ffg month 47,200
Total payment for purchases $108,200
c. July Selling and Administrative Expenses:
Monthly fixed expenses $72,000
Variable expenses ($5 * 5,900) 29,500
Total selling and admin expenses $101,500
d. Cash Receipts Over Disbursements for July:
Beginning cash balance $125,000
Total cash receipts 252,100
Total cash available $377,100
Cash Disbursements:
Purchases $108,200
Selling and Admin. 101,500
Total cash disbursements $209,700
Cash balance $167,400
Explanation:
a) Data and Calculations:
Selling price of product = $50 per unit
Purchase cost of product = $20 per unit
Total budgeted sales for the year = $3,000,000
Total budgeted sales for the year (units) = 60,000 units
Month Sales Revenue Unit Sales
May $175,000 3,500 ($175,000/$50)
June 240,000 4,800 ($240,000/$50)
July 295,000 5,900 ($295,000/$50)
August 320,000 6,400 ($320,000/$50)
July 1 Account Balances:
Cash = $125,000
Merchandise inventory = $47,200
Accounts receivable (sales) = $84,530
Accounts payable (purchases) = $47,200
Payment of Purchases:
50% purchase month
50% ffg month
Cash collections from sales:
58% sales month (60% -2%)
25% ffg month
12% second month
Ending inventory = 40% of the budgeted sales in units in the next month
Total budgeted selling and administrative expenses (excluding bad debts) = $1,200,000
Fixed expense = $864,000 ($1,200,000 * 3/4) - $36,000
Monthly fixed expenses = $72,000 ($864,000/12)
Variable selling expenses = $300,000 ($1,200,000 - $900,000)
Variable selling expenses per unit = $5 ($300,000/60,000)
Purchases Budget
June July
Ending inventory 2,360 2,560
Sales 4,800 5,900
Units available for sale 7,160 8,460
Beginning inventory 1,920 2,360
Purchases 5,240 6,100
Cost of purchases $104,800 $122,000 (6,100 * $20)