KK Products Ltd. is a retailer that sells sound systems. The company is planning its cash needs for the month of January, 2013. In the past, KK has had to borrow money during the post-Christmas season to offset a significant decline in sales. The following information has been assembled to assist in preparing a cash flow forecast for January.
a. January 2013 forecasted income statement:
Cost of goods sold 150,000
Gross profit 50,000
Variable selling expenses $10,000
Fixed administrative expenses 20,000 30,000
Forecast net operating income $ 20,000
b. Sales are 10% for cash and 90% on credit.
c. Credit sales are collected over a three-month period with 40% collected in the month of sale, 30% in the following month, and 20% in the second month following sale. November 2012 sales totaled $300,000 and December sales totaled $500,000.
d. 40% of a month's inventory purchases are paid for in the same month. The remaining 60% are paid in the following month. Accounts payable relate solely to inventory purchases. At December 31, these totaled $400,000.
e. The company maintains its ending inventory levels at 60% of the cost of the merchandise to be sold in the following month. The merchandise inventory at December 31, 2012 was $90,000. February 2013 sales are budgeted at $150,000. Gross profit percentage is expected to remain unchanged.
f. The company pays a $10,000 monthly cash dividend to shareholders.
g. The cash balance at December 31 was $30,000; the company must maintain a cash balance of at least this amount at the end of each month.
h. The company can borrow on its operating loan in increments of $10,000 at the beginning of each month, up to a total loan balance of $500,000. The interest rate on this loan is 1% per month. There is no operating loan at December 31, 2012.
Required: Prepare a Cash Flow Forecast for KK for the month of January 2013. Include appropriate supporting schedules.
KK Products Ltd.
Schedule 1: Cash collections
Cash sales: 10% of Jan [$200,000 * 10%] $20,000
Credit sales collection:
40% of Jan [$200,000*90%*40%] $72,000
30% of Dec [$500,000*90%*30%] $135,000
20% of Nov [$300,000*90%*20%] $54,000
Total expected cash collections for January $281,000
Schedule 2: Cash disbursements to suppliers
Step 1: Determination of gross profit percentage & Cost of goods sold for February
Gross profit % = Gross profit/Sales = 50,000/200,000 ==> 25%
If gross profit % is 25%, cost of goods sold % is 75% of sales (100% - 25%).
Cost of goods sold for February = $150,000 * 75% ==> $112,500
Step 2: Determination of ...
The cash flow forecast given journal entries for preparing are given. The foretasted income statement are provided.