22 Jul FIN430 ASSIGNMENT
The new owner of Bob’s Boats, Bob, just purchased the business and discovered that the prior owner did not have a plan for managing the current assets of the company. Bob has decided that the place to start is with a cash budget, using the template he used in his prior position.
Click here to download the Excel template for this assignment.
Bob has requested that you to complete the cash budget given the data that he has already retrieved from the company’s records and from his own analysis.
Table-1:
| Sales Forecast for the next 9 Months | ||
| Month | Sales | |
| January | $ 162,000.00 | |
| February | $ 168,000.00 | |
| March | $ 324,000.00 | |
| April | $ 485,000.00 | |
| May | $ 648,000.00 | |
| June | $ 325,000.00 | |
| July | $ 325,000.00 | |
| August | $ 80,000.00 | |
| September | $ 162,000.00 | |
Collections on receivables have historically been collected as follows and this pattern is expected to continue:
- 12% in the Month of Sale
- 60% in the month following the Sale
- 28% in the Second Month after the Sale
Bob pays for the labor and materials in the month after they are incurred. Bob has also compiled the following information on expenses for the upcoming nine month period:
Table-2:
| Month | Labor and Materials Expense | Administrative Salaries | Depreciation Charges | Income Taxes | Lease Payments | Miscellaneous Expenses |
| January | $ 80,000.00 | $ 25,000.00 | $ 34,500.00 | – | $ 8,500.00 | $ 3,000.00 |
| February | $ 80,000.00 | $ 25,000.00 | $ 34,500.00 | – | $ 8,500.00 | $ 3,000.00 |
| March | $ 114,000.00 | $ 25,000.00 | $ 34,500.00 | – | $ 8,500.00 | $ 3,000.00 |
| April | $ 794,000.00 | $ 25,000.00 | $ 34,500.00 | – | $ 8,500.00 | $ 3,000.00 |
| May | $ 275,000.00 | $ 25,000.00 | $ 34,500.00 | $ 58,500.00 | $ 8,500.00 | $ 3,000.00 |
| June | $ 210,500.00 | $ 25,000.00 | $ 34,500.00 | – | $ 8,500.00 | $ 3,000.00 |
| July | $ 146,000.00 | $ 25,000.00 | $ 34,500.00 | – | $ 8,500.00 | $ 3,000.00 |
| August | $ 80,000.00 | $ 25,000.00 | $ 34,500.00 | $ 58,500.00 | $ 8,500.00 | $ 3,000.00 |
| September | $ 81,000.00 | $ 25,000.00 | $ 34,500.00 | – | $ 8,500.00 | $ 3,000.00 |
Bob has also identified a cash payment of $175,000 upon completion of a new boat dock in July. As of March 1st, the company now has $125,000 in cash on hand and would like to maintain a minimum cash balance of $85,000 at all times.
Required:
- Prepare a Schedule of Collections and Payments for the six month period beginning in March, using the template provided and the data above.
- Prepare a Schedule of Cash Gains and Losses by month for the six month period beginning in March, using the template provided and the data above.
- Prepare a Schedule of Cash Surplus or Shortages by month for the six month period beginning in March, using the template provided and the data above.
- Prepare a schedule of Net Cash Flow by month for the six month period beginning in March, using the template provided and the data above indicating the timing and amounts that must be borrowed or the amounts that can be re-invested or used in the firm.
- Based on the information in the reports you constructed above would you recommend any changes in the credit policy of the firm? If so, what would they be? Explain your answers.
Our website has a team of professional writers who can help you write any of your homework. They will write your papers from scratch. We also have a team of editors just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE. To make an Order you only need to click Ask A Question and we will direct you to our Order Page at WriteDemy. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Fill in all the assignment paper details that are required in the order form with the standard information being the page count, deadline, academic level and type of paper. It is advisable to have this information at hand so that you can quickly fill in the necessary information needed in the form for the essay writer to be immediately assigned to your writing project. Make payment for the custom essay order to enable us to assign a suitable writer to your order. Payments are made through Paypal on a secured billing page. Finally, sit back and relax.
About Writedemy
We are a professional paper writing website. If you have searched a question and bumped into our website just know you are in the right place to get help in your coursework. We offer HIGH QUALITY & PLAGIARISM FREE Papers.
How It Works
To make an Order you only need to click on “Order Now” and we will direct you to our Order Page. Fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Are there Discounts?
All new clients are eligible for 20% off in their first Order. Our payment method is safe and secure.