M5a1 lasa 2 – cash management and budgeting

M5a1 lasa 2 – cash management and budgeting.

 

Assignment 1: LASA 2—Cash Management and Budgeting

 

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:

 

  1. Prepare a Schedule of Collections and Payments for the six month period beginning in March, using the template provided and the data above.
  2. 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.
  3. 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.
  4. 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.
  5. 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.

 

Use the following file naming convention: LastnameFirstInitial_M5_A1.doc. For example, if your name is John Smith, your document will be named SmithJ_M5_A1.doc.

 

By Monday, July 11, 2016, deliver your assignment to the M5: Assignment 1 Dropbox.

 

 

 

 

 

 

 

 

 

Assignment 1 Grading Criteria

Maximum Points

Correctly constructed a Schedule of Collections and Payments for the company during the period indicated.

48

Correctly constructed a Schedule of Cash Gains and Shortages for the company during the period indicated.

48

Correctly constructed a Schedule of Cash Surplus or Shortages for the company during the period indicated.

48

Correctly constructed a Schedule of Net Cash Flow for the company during the period indicated.

48

Correctly summarized the findings and identified any needed changes to the credit policy of the firm.

44

Written Components:
Organization (12)
usage and mechanics (12)
APA elements (16)
Style (4)

64

Total:

300

 

M5a1 lasa 2 – cash management and budgeting

Calculate your order
Pages (275 words)
Standard price: $0.00
Client Reviews
4.9
Sitejabber
4.6
Trustpilot
4.8
Our Guarantees
100% Confidentiality
All your data is secure and will never be disclosed to third parties. Your essay or assignment is treated as your intellectual property and can never be shared or provided as a sample to aspiring customers.
Original Writing
We complete all papers from scratch. You can get a plagiarism report.
Timely Delivery
You will never have to worry about deadlines – 98% of our assignments are completed on time.
Money Back
We give refunds anytime you feel the work did not meet your expectations. However, we have not refunded any papers in the last 6 months as our team keeps improving their quality and customer service.

Calculate the price of your order

You will get a personal manager and a discount.
We'll send you the first draft for approval by at
Total price:
$0.00
Power up Your Academic Success with the
Team of writers and tutors. We are here for you.
Power up Your Study Success with Experts We’ve Got Your Back.