Week 4 Cash Budget Homework Assignment
You are the owner of a shop in your local mall that sells shirts. You buy your shirts from wholesalers, mark them up and sell them to the public. Below is data on your business you have collected.
|
Annual Sales of your business |
2,000,000 |
|||
|
All sales are cash sales |
||||
|
Inventory Purchases made 60 days before sales made |
||||
|
Shirt price is 100 percent markup from wholesale price (Wholesale price as percentage of sale price) = |
50% |
|||
|
Sales for January next year |
200,000 |
|||
|
Sales for February next year |
200,000 |
|||
|
Monthly Rent |
11,000 |
|||
|
Staff Wages per month |
25,000 |
|||
|
Advertising per month |
3,000 |
|||
|
Phone per month |
500 |
|||
|
Utilities per month |
800 |
|||
|
Office Supplies per month |
450 |
|||
|
Insurance paid each 6 months |
7,000 |
|||
|
Insurance Payments in January and July |
||||
|
Property Taxes on Inventory and real property |
15,000 |
|||
|
Property taxes paid in November |
||||
|
Purchase Computers in March |
150,000 |
|||
|
Beginning Cash Balance January 1 |
10,000 |
|||
|
Owners Draw Per Month |
10,000 |
|||
|
Interest Rate on Working Capital Loan |
14% |
per year |
||
Interest Compounded Annually on Working Capital Loan
Interest Paid on Outstanding Principal Balance each month
Your annual sales are distributed through the 12 months (January through December) as follows: May, June, July, August are each 5 percent of annual sales. All other months are each 10 percent of annual sales.
There is an excel format example of the cash budget in the week 4 required section. This excel spreadsheet can be used as a general template for preparing your homework assignment. Remember that the example spreadsheet will have different data and timing of various cash flows.
Assignment:
1. Create a monthly cash budget that contains four separate sections (which are shown in the online lecture example and also in the excel spreadsheet example). The four sections are Key Assumptions, Cash Budget, Working Capital Loan, and Summary of cash flows. The four sections should be in the same order as shown in the excel example and in the online lecture. The cash budget should cover 12 months starting with January and ending in December. (10 points for setting up the four sections)
2. Create a 12-month cash budget with the four sections that does not include a working capital loan. Use the data and information provided above. Your working capital loan section will be blank or zero. (25 points)
3. Add a working capital loan of 50,000 dollars in June and repayment of the entire 50,000 dollar balance in October. Show all four sections of the cash budget with the working capital loan information included. (15 points)
Please post your results in an excel format attachment in the assignments section by midnight of the last day of the week in which it is assigned.
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read more