Project a- Case 9-30

In: Business and Management

Submitted By kevinjohn23
Words 594
Pages 3
PROJECT A—Case 9-30
Student Name:

SALES BUDGET: April May June Quarter
Budgeted unit sales 65,000 100,000 50,000 215,000
Selling price per unit 10 10 10 10
Total sales 650,000 1,000,000 500,000 2,150,000

SCHEDULE OF EXPECTED CASH COLLECTIONS: April May June Quarter
February sales 26,000 26,000
March sales 280,000 40,000 320,000
April sales 130,000 455,000 65,000 650,000
May sales 200,000 700,000 900,000
June sales 100,000 100,000
Total cash collections 436,000 695,000 865,000 1,996,000

MERCHANDISE PURCHASES BUDGET: April May June Quarter
Budgeted unit sales 65,000 100,000 50,000 215,000
Add desired ending inventory 40,000 20,000 12,000 12,000
Total needs 105,000 120,000 62,000 227,000
Less beginning inventory 26,000 40,000 20,000 26,000
Required purchases 79,000 80,000 42,000 201,000
Cost of purchases @ $4 per unit $316,000 $320,000 $168,000 $804,000

BUDGETED CASH DISBURSEMENTS FOR MERCHANDISE PURCHASES: April May June Quarter
Accounts payable $100,000 100,000
April purchases 158,000 $158,000 316,000
May purchases 160,000 $160,000 320,000
June purchases 84,000 84,000
Total cash payments 258,000 318,000 244,000 820,000

EARRINGS UNLIMITED
CASH BUDGET
FOR THE 3 MONTHS ENDING JUNE 30 April May June Quarter
Cash balance 74,000 50,000 50,000 74,000
Add collections from customers 436,000 695,000 865,000 1,996,000
Total cash available 510,000 745,000 915,000 2,070,000 Less disbursements Merchandise purchases 258,000 318,000 244,000 820,000 Advertising 200,000 200,000 200,000 600,000 Rent 18,000 18,000 18,000 54,000 Salaries 106,000 106,000 106,000 318,000…...

Similar Documents

Us Treasury Yield Curve 9/30

...U.S. Treasury Yield Curve Analysis Understanding the US Treasury yield curve serves many important functions. It is utilized as a benchmark for pricing of assets, provides clues to an uncertain future, and helps in predicting where the US economy is headed. The above chart discloses the U.S. Treasury Yield Curve on October 1, 2012 (i.e., “as of 9/30”). It plots the relationship between interest rates shown on the vertical axis and bonds maturity dates on the horizontal axis or in other words the cost of borrowing in relation to the time of borrowing. On October 1. 2012 the US treasury yield curve has a typical upward slope from left to right and is otherwise known as the positive yield curve. An upward slope means that the bonds yield usually rises as the time to maturity lengthens. An upward slope is considered to be a “normal” since the greater risk should be compensated with higher rewards since longer maturities are exposed to more risks such as high inflation and the investor is unable to invest the money in other places for a longer period. An upward slope indicates that the financial markets are expecting the interest rates to rise in the future. It also reflects that the economy to grow in the future. A major factor that affects the shape of the US treasury yield curve is the Federal Reserve interest rate policy. It directly influences the short end of yield curve by buying and selling short term treasures in order to enact changes in the monetary policy and......

Words: 508 - Pages: 3

Case Study 9

...ITECH 5005 Business Information Systems Tutorial Week 9 Enterprise Resource Planning and Collaboration Systems Case Study 1: Campus ERP 1. Was the move from 20-year-old legacy systems at Stanford necessarily a good idea? Why or why not? It is a good idea because all the data throughout the new Enterprise Resource Planning (ERP) will be integrate in all departments and functions throughout the staff and students in Stanford, into a single IT system (or integrated set of IT systems) so that employees and students can make decisions based on the view of the enterprise-wide information in all business operations, semesters subjects, marks, human resources payments and many more. Here in this case all have to make changes according to the system the employees and the students too. 2. In your opinion, did Stanford spend too much time consulting the ERP vendors (Oracle and PeopleSoft) and not enough time consulting their own staff? I think Stanford did spend too much time for vendors, the management paid attention to installing the new ERP administration systems as PeopleSoft HR, Oracle and others but they did not involve the users (employees and students) in selecting the software changing requirements. They have not got the sufficient resources, they do not provide enough training and proper training for their staff, and they have poor quality of communication and cultural differences. Stanford does not implement all of this because of its tight budget and of the......

Words: 1645 - Pages: 7

Case Study 9

...Case Study 9 The System Area Network (SAN) is a new technology that is designed for high-speed interconnection in cluster environments using multiprocessing systems and storage area networks. They use a switched fabric that refers to how ports within a switch are linked so they can communicate and transfer data. They can bring to storage access and retrieval. Like SANs, Network-Attached Storage is a new technology that addresses emerging enterprise storage needs. They can be implemented with a SAN or it can be by itself. NAS is a high performance storage device that provides shared data and file serving to clients and servers in a LAN. In order to implement we would need to talk about the costs in building a SAN since it can be costly. Thing to consider when implementing a SAN or NAS is the capacity which is the amount and type of data that needs to be stored and shared. Performance, Scalability, availability/reliability, data protection, IT staff and any budget concerns need to also be implemented. We are going to go with Cisco to build the SAN and NAS. We are going to go with the model Cisco MDS 9000 SAN Management. Here are some of the benefits the scalability and improved response time for discovery and reporting tasks. It has a discovery and topology map for all Cisco Data Center Business Advantage devices. It has great visibility and for reporting performance, utilization, topology and more efficient planning. Secure remote access is used when employees need to......

Words: 321 - Pages: 2

Hu300 Unit 9 Project

...my time - A significant item from pop-culture 09:15 PM 10/4/2011 The Item I have chosen from pop-culture is the backpack. It was not so long ago that when you thought of a backpack, you only thought of school, or a student. However, in these modern times, backpacks are everywhere; they have many uses. Of course they are still used by students in schools, but now you also see them being worn by athletes, parents, travelers and they are also popping up in the work place, replacing briefcases and side carrying cases. Backpacks not only carry books, but can also neatly carry business and professional items. I personally use a backpack for work, and I would be lost without it. It contains all my work files, pens, paper, my work laptop, as well as basic hygiene products. It really is a universal carrying bag that men, women, boys and girls can all use. This is why I have chosen it as my pop-culture artifact....

Words: 1312 - Pages: 6

Case 9-30

...244,000 820,000 EARRINGS UNLIMITED CASH BUDGET FOR THE THREE MONTHS ENDING JUNE 30 April May June Quarter Cash balance 74,000 (225,400) (261,400) 74,000 Add collections from customers 160,600 659,000 865,000 1,684,600 Total cash available 234,600 433,600 603,600 1,758,600 Less Disbursements Merchandise purchases 258,000 318,000 244,000 820,000 Advertising 200,000 200,000 200,000 600,000 Rent 18,000 18,000 18,000 54,000 Salaries 106,000 106,000 106,000 318,000 Commissions 26,000 40,000 20,000 86,000 Utilities 7,000 7,000 7,000 21,000 Equipment purchases 16,000 40,000 56,000 Dividends paid 15,000 15,000 Total Disbursements 630,000 705,000 635,000 1,970,000 Excess (deficiency) of receipts over disbursements (395,400) (271,400) (31,400) (211,400) Financing: Borrowings 170,000 10,000 180,000 Repayments - (180,000) (180,000) Interest 5,300 5,300 Total financing 170,000 180,000 185,300 535,300 Cash balance, ending (225,400) (261,400) (211,400) (206,100) EARRINGS UNLIMITED BUDGETED INCOME STATEMENT FOR THE THREE MONTHS ENDED JUNE 30 Sales 2,150,000 Variable expenses: Cost of goods sold 860,000 ......

Words: 592 - Pages: 3

Project a Case 9-30

...PROJECT A - Case 9-30 Student Name: SALES BUDGET: April May June Quarter Budgeted unit sales 65,000 100,000 50,000 215,000 Selling price per unit 10 10 10 10 Total Sales 650,000 1,000,000 500,000 2,150,000 SCHEDULE OF EXPECTED CASH COLLECTIONS: April May June Quarter February sales 26,000 26,000 March sales 280,000 40,000 320,000 April sales 130,000 455,000 65,000 650,000 May sales 200,000 700,000 900,000 June sales 100,000 100,000 Total Cash Collections 436,000 695,000 865,000 1,996,000 MERCHANDISE PURCHASES BUDGET: April May June Quarter Budgeted unit sales 65,000 100,000 50,000 215,000 Add desired ending inventory 40,000 20,000 12,000 12,000 Total needs 105,000 120,000 62,000 227,000 Less beginning inventory 26,000 40,000 20,000 26,000 Required purchases 79,000 80,000 42,000 201,000 Cost of purchases @ $4 per unit 316,000 320,000 168,000 804,000 BUDGETED CASH DISBURSEMENTS FOR MERCHANDISE PURCHASES: April May June Quarter Accounts payable 100,000 100,000 April purchases 158,000 158,000 316,000 May purchases 160,000 160,000 320,000 June purchases 84,000 84,000 Total cash payments 258,000 318,000 244,000 820,000......

Words: 594 - Pages: 3

Case Projects

...makes network management easier. 3. A physical bus topology network requires terminators. True or False? True 4. Which of the following statements is true of a ring topology network? b. It provides equal access to all computers on the network. 5. Which of the following physical topologies is the most fault tolerant? c. mesh 6. What are two advantages of a star topology network? inexpensive easy to troubleshoot and configure 7. Which physical topology does switching use? star or extended star 8. A cable break in a bus network does not affect network communications. True or False? False 9. In a bus network, if the ends of the cable aren’t terminated, what occurs? signal bounce 10. Connecting computers to form a straight line creates a _______ topology network. physical bus or bus 11. How do switches provide better performance than hubs? by providing full bandwidth to each port instead of sharing bandwidth, as hubs do 12. Because of its central connection point, a _________ topology network requires a more involved cable installation. a. star 13. What is the central connecting point in a wireless network? access point or AP 14. What are two disadvantages of a ring topology network? A single computer......

Words: 1445 - Pages: 6

Chapter 9 Mini Case

...Chapter 9 Mini Case During the last few years, Harry Davis Industries has been too constrained by the high cost of capital to make many capital investments. Recently, though, capital costs have been declining, and the company has decided to look seriously at a major expansion program proposed by the marketing department. Assume that you are an assistant to Leigh Jones, the financial vice president. Your first task is to estimate Harry Davis’s cost of capital. Jones has provided you with the following data, which she believes may be relevant to your task: (1) The firm’s tax rate is 40%. (2) The current price of Harry Davis’s 12% coupon, semiannual payment, non callable bonds with 15 years remaining to maturity is $1,153.72. Harry Davis does not use short-term interest-bearing debt on a permanent basis. New bonds would be privately placed with no flotation cost. (3) The current price of the firm’s 10%, $100 par value, quarterly dividend, perpetual preferred stock is $116.95. Harry Davis would incur flotation costs equal to 5% of the proceeds on a new issue. (4) Harry Davis’s common stock is currently selling at $50 per share. Its last dividend (D0) was $3.12, and dividends are expected to grow at a constant rate of 5.8% in the foreseeable future. Harry Davis’s beta is 1.2, the yield on T-bonds is 5.6%, and the market risk premium is estimated to be 6%. For the own-bond-yield-plus judgmental-risk-premium approach, the firm uses a 3.2% risk premium. (5) Harry Davis’s......

Words: 2117 - Pages: 9

Case 9

...Course Code HURM402 TITLE OF Case Study APPRAISING PERFORMANCE AT PRECISION In submitting this work, I am confirming that it is all my own work, or the work of my group. I have correctly acknowledged the work of others by using references. Once my work is submitted to Turnitin, it becomes part of the database that subsequent works are checked against. Full Name of Student: Submission Date: Nov 27th, 2015 Assessment: CASE-2 Semester: Fall Academic Year: 2015 ------------------------------------------------- ------------------------------------------------- Date of Case-2 Handover Nov 20th, 2015 ------------------------------------------------- ------------------------------------------------- Time Period Start time: 02:00 PM End time: 03:00 PM ------------------------------------------------- ------------------------------------------------- Duration of Case-2 Handover 2 weeks (Due Date: 4th Dec, 2015) ------------------------------------------------- ------------------------------------------------- Number of Case-2 Handover Pages 7 pages (Including this cover sheet-1) ------------------------------------------------- Marking Scheme: Question | Score | Marks | CLO | Achieved | 1 | 7.5 | | 5 | □ Yes □ No | 2 | 7.5 | | 5 | □ Yes □ No | TOTAL MARK | 15 | Originality Report All assignments, case study and final project must have Hard copy of......

Words: 1112 - Pages: 5

Acct 505 Case 9-30

...PROJECT A - Case 9-30 Student Name: Name SALES BUDGET: April May June Quarter February March July Budgeted unit sales 65,000 100,000 50,000 215,000 26,000 40,000 30,000 Selling price per unit 10 10 10 10 10 10 10 Total Sales 650,000 1,000,000 500,000 2,150,000 260,000 400,000 300,000 SCHEDULE OF EXPECTED CASH COLLECTIONS: April May June Quarter February sales 26,000 26,000 March sales 280,000 40,000 320,000 April sales 130,000 455,000 65,000 650,000 May sales 200,000 700,000 900,000 June sales 100,000 100,000 Total Cash Collections 436,000 695,000 865,000 1,996,000 MERCHANDISE PURCHASES BUDGET: April May June Quarter March Budgeted unit sales 65,000 100,000 50,000 215,000 40,000 Add desired ending inventory 40,000 20,000 12,000 72,000 26,000 Total needs 105,000 120,000 62,000 287,000 66,000 Less beginning inventory 26,000 40,000 20,000 86,000 16,000 Required purchases 79,000 80,000 42,000 201,000 50,000 Cost of purchases @ $4 per unit ......

Words: 682 - Pages: 3

Project Management 9

...E (0,3) (0) Start A ( , ) (3,4) C ( , ) (4,7) D ( , ) (7,8) G ( , ) (8,9) H (9,12) ( , ) (12,14) I K (4,6) • CP = A‐C‐D‐G‐H‐I‐K‐L‐M‐O (9,11) F • Results: • Critical  Path is in Red • Total duration is 23. N J L (14,16) • Early Start/Early Finish ‐‐‐‐ Go forward    Example  9.15 •TS=6‐3=3 •FS=20‐17=3 (3,17) B •TS=6‐4=2 •FS=7‐5=2 (6,20) Start (0,3) A (0,3) (16,20) ( , ) (3,4) ( , ) (4,7) ( , ) (7,8) ( , ) (8,9) C (3,4) D (4,7) G (7,8) H •TS=5‐4=1 •FS=7‐6=1 (20,23) O (20,23) (16,20) (16,17) M N ( , ) (4,5) E (6,7) (0) End (23) (4,6) F (5,7) (8,9) •TS=10‐9=1 •FS=12‐11=1 (9,12) I (9,12) (9,11) (9 11) J (10,12) ( , ) (12,14) K (12,14) (19,20) (14,16) (14 16) L (14,16) •TS=LS‐ES=19‐16=3 •FS=ES(Suc)‐EF • FS=20‐17=3 • Late Start/ Late Finish ‐‐‐‐ Go Backward • Results: •Total Slack (TS) & Free Slack (FS) for CP =0 • For all other ‐‐ TS=FS • B: TS=FS=3, E: TS=FS=2, F: TS=FS=1 • J: TS=FS=1, N: TS=FS=3 •Formula y •TS=Late Start – Early Start •FS=Early Start(Successor) – Early  Finish Example  9.19  • Early Start/Early Finish ‐‐‐‐ Go forward    (0,1) (0 1) B (0) Start A (0,5) C • Results: • Critical  Path is in Red • Total duration is 22. • (12,14) CP = C E F G......

Words: 3004 - Pages: 13

It 193 Unit 9 Project

...IT 193 Unit 9 Project Click Link Below To Buy: http://hwaid.com/shop/it-193-unit-9-project/ Rewrite the program from Unit 8 using a file to store the country names and abbreviations (this file Countries.txt can be found in Doc Sharing). This will allow the user to search the more than 250 countries and abbreviations from the complete ISO list. Read the country names and abbreviations in to the array of structures. Note: Unless you include Open File dialog boxes, copy the file into the binDebug folder for the project. Note: For help in basing a new project on an existing project, see “Basing a New Project on an Existing Project” in Chapter 5. Optional Extra: Allow the user to select the file using the Open File dialog box. Project Grading Rubric Anyone up for a challenge? This course offers you the opportunity to go beyond the required course material. Two Challenge Levels are offered to supercharge your coursework: Programming Whiz and Rock Star Programmer. Challenge Levels are a great way for you to learn more about programming, better improve your existing skills and abilities, and/or highlight how knowledgeable you are in the unit material. These levels do not count for additional points or guarantee a higher grade. Challenge Levels offer you an opportunity to stand out, learn more, and gain confidence. To start, follow the rubric and project instructions as normal. If you choose to try it, supplement your project with the challenge levels. Reach......

Words: 658 - Pages: 3

Case 09-9

...Case 09-9 Bricks & Mortar Bricks & Mortar Co. (the “Company”), an SEC registrant, is a manufacturer of construction equipment. The Company has been in business for more than 50 years, operating profitably for the past 25. In addition, it has an applicable tax rate of 40 percent and no unused tax loss or credit carryforwards. The Company’s fiscal year ends on December 31. In prior years, the Company determined it had no uncertain tax positions that required recognition under ASC 740. The last date of payment of fiscal year 2009 tax is March 17, 2010, for purposes of accruing interest and penalties under the tax law. The Company is preparing its financial statements for the year ended December 31, 2009. In determining the amount of its 2009 tax provision, the Company has prepared a draft of its 2009 tax return. The Company’s tax working papers indicate that its preliminary tax balances, on an “asfiled” basis (i.e., before ASC 740-10 adjustments), are as follows: Balance sheet accounts Current tax liability $2,000 [1] Deferred tax liability $ 800 [2] Income statement accounts Current tax expense $2,000 [3] Deferred tax expense $ 200 [4] [1] Agrees to tax-owed line item in draft tax return [2] Relates to fixed asset temporary differences only (book basis of $100,000 and tax basis of $98,000) [3] Agrees to tax provision rollforward [4] Agrees to deferred tax provision working papers Management has identified two......

Words: 1412 - Pages: 6

Project a Case 9-30

...EARRINGS UNLIMITED CASH BUDGET FOR THE THREE MONTHS ENDING JUNE 30 April May June Quarter Cash balance $74,000 $50,000 $50,000 $74,000 Add collections from customers 436,000 695,000 865,000 1,996,000 Total cash available $510,000 $745,000 $915,000 $2,070,000 Less Disbursements Merchandise purchases $258,000 $318,000 $244,000 $820,000 Advertising 200,000 200,000 200,000 600,000 Rent 18,000 18,000 18,000 54,000 Salaries 106,000 106,000 106,000 318,000 Commissions 26,000 40,000 20,000 86,000 Utilities 7,000 7,000 7,000 21,000 Equipment purchases - 16,000 40,000 56,000 Dividends paid 15,000 - - 15,000 Total Disbursements $630,000 $705,000 $635,000 $1,970,000 Excess (deficiency) of receipts over disbursements $(120,000) $40,000 $280,000 $100,000 Financing: Borrowings 170,000 10,000 - 180,000 Repayments - - (180,000) (180,000) Interest 0 0 (5,300.0) (5,300) Total financing $170,000 $10,000 $(185,300) $(5,300) Cash balance, ending $50,000 $50,000 $94,700 $94,700 EARRINGS UNLIMITED BUDGETED INCOME STATEMENT FOR THE THREE MONTHS ENDED JUNE 30 Sales $2,150,000 Variable......

Words: 592 - Pages: 3

Dow 30 Case

...Dow 30 Case Table of Contents 1.1 Bordered Covariance Matrix 3 1.2 Determination of Target Return 3 1.3 Solver Parameter 4 1.4 Efficient Frontier Creation 4 1.5 Asset Weights 5 1.6 Weekly Rebalancing 6 1.7 Portfolio Calculations 6 2.0 Firm Analysis: Home Depot 7 2.1 Trends 7 2.2 Analysis of current Macro-economic conditions 8 3.0 Analysis of Return & Benchmark 8 4.0 Analysis of Porter’s Five Forces 10 4.1 Intensity of Competitive Rivalry 10 4.2 Threat of entry for new competition 10 4.3 Threat of Substitutes for Product & Services 11 4.4 Supplier Power 11 4.5 Buyer Power 11 4.6 Closing Remarks 11 5.0 P/E 12 6.0 Individual Company Analysis 12 6.1 Growth ratios: 13 6.2 Gross profit margin: 13 6.3 Financial Strength: 14 6.4 Efficiency ratios: 14 6.5 Management Effectiveness: 14 7.0 Dividend Discount Model Analysis 16 7.1 Calculations 17 7.2 Methodology & Result 17 8.0 Modeling: Free Cash Flow to Firm & Free Cash Flow to Equity 18 Appendix A 22 Appendix B 25 1.0 Asset Allocation Model 1.1 Bordered Covariance Matrix The chapter 7 in class spreadsheet model was a strong foundation that helped teach the group how to find an optimum portfolio. To create our portfolio model, a bordered covariance matrix and an efficient frontier was developed to find our minimum variance portfolio in the DOW 30 trading case. A screen shot of our model developed on October the 8th, 2010 is in......

Words: 5776 - Pages: 24