Helen Bowers, owner of Helen’s Fashion Designs, is planning to request a line of credit from her bank. She has prepared the following sales forecasts for parts of 2011 and 2012: Sales Labor and raw material May (2011) 200000 102000 June 200000 102000 July 380000 138000 August 560000 894000 September 740000 318000 October 380000 246000 November 380000 174000 December 110000 102000 January(2012) 200000 NA Estimates obtained from the credit and collection department are as follows: collections within the month of sale, 10%; collections during the month following the sale, 75%; collections the second month following the sale, 15%. Payments for labor and raw materials are typically made during the month following the one in which these costs were incurred. Total costs for labor and raw materials are estimated for each month as shown in the table. General and administrative salaries will amount to approximately $25,000 a month; lease payments under long-term lease contracts will be $10,000 a month; depreciation charges will be $35,000 a month; miscellaneous expenses will be $3,000 a month; income tax payments of $65,000 will be due in both September and December; and a progress payment of $150,000 on a new design studio must be paid in October. Cash on hand on July 1 will amount to $135,000, and a minimum cash balance of $100,000 will be maintained throughout the cash budget period. Prepare a monthly cash budget for the last 6 months of 2011. ( Prepare an estimate of the required financing (or excess funds)—that is, the amount of money Bowers will need to borrow (or will have available to invest)— for each month during that period. Assume that receipts from sales come in uniformly during the month (i.e., cash receipts come in at the rate of 1/30 each day) but that all outflows are paid on the 5th of the month. Will this have an effect on the cash budget—in other words, would the cash budget you have prepared be valid under these assumptions? If not, what can be done to make a valid estimate of peak financing requirements? No calculations are required, although calculations can be used to illustrate the effects.
Helen Bowers, owner of Helen’s Fashion Designs, is planning to request a line of credit from her bank. She has prepared the following sales
Sales |
Labor and raw material |
|
May (2011) |
200000 |
102000 |
June |
200000 |
102000 |
July |
380000 |
138000 |
August |
560000 |
894000 |
September |
740000 |
318000 |
October |
380000 |
246000 |
November |
380000 |
174000 |
December |
110000 |
102000 |
January(2012) |
200000 |
NA |
Estimates obtained from the credit and collection department are as follows: collections within the month of sale, 10%; collections during the month following the sale, 75%; collections the second month following the sale, 15%. Payments for labor and raw materials are typically made during the month following the one in which these costs were incurred. Total costs for labor and raw materials are estimated for each month as shown in the table.
General and administrative salaries will amount to approximately $25,000 a month; lease payments under long-term lease contracts will be $10,000 a month;
- Prepare a monthly cash budget for the last 6 months of 2011. (
- Prepare an estimate of the required financing (or excess funds)—that is, the amount of money Bowers will need to borrow (or will have available to invest)— for each month during that period.
- Assume that receipts from sales come in uniformly during the month (i.e., cash receipts come in at the rate of 1/30 each day) but that all outflows are paid on the 5th of the month. Will this have an effect on the cash budget—in other words, would the cash budget you have prepared be valid under these assumptions? If not, what can be done to make a valid estimate of peak financing requirements? No calculations are required, although calculations can be used to illustrate the effects.
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 4 images