Homework answers / question archive / Stalk & Case Inc

Stalk & Case Inc

Accounting

Share With

Stalk & Case Inc., wants a projection of cash receipts and cash payments for the month of November. On November 28, a note will be payable in the amount of €2.402.250,- including interest. The cash balance on November 1 is €2.080,200,- Accounts payable to merchandise creditors at the end of October were €2,112,000. The company's experience indicates that 70 percent of sales will be collected during the month of sale, 25 percent in the month following the sale, and 3 percent in the second month following the sale; 2 percent will be uncollectible. The company sells various products at an average price of €52 per unit. Selected sales figures are as follows:
-

-September      actual                            50.000 units
-October           actual                            70.000 units
-November       forecast                         85.000 units
-December       forecast                         60.000 units
-Total forecast for year-end:                900.000 units
-

-Because purchases are payable within 15 days, approximately 50 percent of the purchases in a given month are paid in the following month. The average cost of units purchased is €36 per unit. Inventories at the end of each month are maintained at a level of 2,000 units plus 10 percent of the number of units that will be sold in the following month. The inventory on October 1 amounted to 9,000 units. Budgeted operating expenses for November are €1357,000. Of this amount, €350,000 is considered fixed (including depreciation of €150,000). All operating expenses, other than depreciation, are paid in the month in which they are incurred. The company expects to sell fully depreciated equipment in November for €19,000 cash.
-

-

-Instructions
-

-Make a cash budget for the month of November, supported by schedules of cash collections on accounts receivable and cash payments for purchases of merchandise and let the CEO know if the note payable due Nov, 28thcan be paid back in full or not. What happens if Stalk & Case can't sale the used equipment?
-(Show all computations.)