Question
For this assignment you will utilize the excel template to create cash budgets using the example presented in the Chapter 16 PowerPoint. Your assignment will
For this assignment you will utilize the excel template to create cash budgets using the example presented in the Chapter 16 PowerPoint. Your assignment will consist of the following:
1) You will create a sheet that prepares the monthly cash budget using the data below as well as the other data provided in the spreadsheet. (44.25 pts)
May-16 | Jun-16 | Jul-16 | Aug-16 | Sep-16 | Oct-16 | Nov-16 | Dec-16 | Jan-17 | Feb-17 | Mar-17 | Apr-17 | May-17 | |
Anticipated level of sales | $15,000 | $20,000 | $30,000 | $50,000 | $40,000 | $20,000 | $10,000 | $5,000 | $15,000 | $25,000 | $40,000 | $35,000 | $15,000 |
Estimated labor and raw materials | $3,000 | $25,000 | $38,000 | $30,000 | $10,000 | $5,000 | $3,000 | $12,000 | $14,000 | $31,000 | $29,000 | $14,000 | $7,000 |
2) You will create a sheet that reflects the following changes: management believes that it can increase cash sales from 30% to 60% while reducing the desired level of cash to $4,000 for all months. (21.75 pts)
3) You will create a separate sheet to complete the following:
a) Provide an analysis of the results from the original cash budget created during step 1. The analysis will include a discussion of the anticipated sales in relation to the estimated labor and materials, as well as the overall month to month surplus cash or loan needed and what appears to be attributing to the surplus or need. The analysis should also include a discussion of the implications for the business as presented in the results.(6 pts)
b) If management increases cash sales from 30% to 60%, what type of investment policy does this action typically reflect? What reasons would management have for increasing the anticipated cash sales? Explain and support your response to each question. (4 pts)
c) Using the data, explain how the changes to cash sales and target cash balance would impact the need for external funds each month. What are the potential advantages and disadvantages of implementing the actions without adjusting overall sales? Your response should include a discussion of the goals of cash management, the goal of each action individually, as well as the combined effect on the external funds needed. (4 pts)
Monthly Cash Budget Example | ||||
Input Data | ||||
Anticipated level of sales | ||||
Estimated labor and raw materials | ||||
Cash sales | 30% | |||
Collections during month after sale | 90% | |||
Collections during second month after sale | 10% | |||
Other cash receipt - Treasuries (Jun-16) | $10,000 | |||
Other cash receipt - Tax refund (Dec-16) | $1,000 | |||
Target cash balance (May thru Jan) | $10,000 | |||
Target cash balance (Feb thru April) | $6,000 | |||
Interest, rent and administrative expenses | $3,000 | |||
Other cash disbursement - income tax payments (Sep-16) | $2,500 | |||
Other cash disbursement - retire debt issue (Aug-16) | $1,000 | |||
Other cash disbursement - retire loan (Jan-17) | $25,000 | |||
Cash on hand (May 1, 2016) | $12,000 | |||
Prepare a monthly cash budget for the next thirteen months. | ||||
Anticipated Sales | ||||
Sales (gross) | ||||
Cash sales | ||||
Collections | ||||
During 1st month after sale | ||||
During 2nd month after sale | ||||
Other cash receipts | ||||
Total Cash Receipts | ||||
Disbursements | ||||
Variable: Labor and raw materials | ||||
Fixed: inteerst, rent, and admin expenses | ||||
Other cash disbursements | ||||
Total cash disbursements | ||||
Cash Surplus (or Loan Requirement) | ||||
Cash gain (or loss) during the month | ||||
Cash position at beginning of month | ||||
Cash position at end of month | ||||
Target cash balance |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started