Forecasting cash flows using a budget

Reference no: EM132080215

Question: TLC is in its 4th year of operations. The company is experiencing cash flow issues and would like to utilize a budget to forecast cash flows. You are an outside consultant hired to assist in designing a model that TLC can utilize on an ongoing basis to forecast cash flow.

The president of the company, Ms. Dream, has predicted an increase in sales of two percent per month from December 2014 through March 2015 Mr. Dream believes that after March, sales will remain steady through June 2015. The projected balance sheet for TLC as of December 31, 2015 is shown below:

Cash $ 20,000

A/receivable 208,748

Marketable securities 25,000

Inventory 25,750 Buildings & equipment (net of accumulated depreciation) 225,000

Total assets $ 504,498

A/payable $ 101,384

Sales commissions payable 6,885

Bond interest payable 4,800

Property taxes payable 0

Bonds payable (4%- due in 2020)

360,000 Common stock 10,000

Retained earnings 21,429

Total liabilities and stockholders' equity $ 504,498

You will need the following information to prepare a master budget for the first quarter of 2017:

1) Projected sales for November 2015 are $225,000. Credit sales comprise 95% of total sales. Sales collected in the month of sale total 15%, in the month following the month of sale total 70%, and in the second month following the month of sale total 13%. Remaining sales are uncollectible.

2) Cost of goods sold total 55% of sales. Inventory purchases are made on account. Purchases paid for in the month of purchase total 20% and purchases paid for in the month following the month of purchase total 80%. Ending monthly Inventory is maintained at 20% of the following month's projected cost of goods.

3) Projected monthly expenses include: Sales salaries $ 60,000 Advertising and promotion 4,000 Administrative salaries 25,000 Depreciation 3,000 Interest on bonds 1,200 Property taxes 1,500 Sales commissions of 3.0 percent of sales are paid in the month following the month of sale.

4) Additional manufacturing equipment would allow the company to increase production. The cost of the new equipment is $150,000. Ms. Dream plans on purchasing the equipment on January 1st and plans on paying for the equipment with cash and by liquidating the company's marketable securities. Mr. Clark wishes to maintain a minimum cash balance of $15,000 at the end of each month. If necessary, he plans on obtaining a short-term note payable from a local bank. The minimum lending period for such a loan is three months. The current short-term interest rate is 7 percent per year and is expected to remain at this rate through the time the equipment is purchased. Mr. Clark would like to pay off the loan as quickly as possible. Payments must be made in $1,000 increments.

5) The board of directors would like to declare and pay dividends of $125,000 on the last day of each quarter.

6) The interest on any short-term borrowing will be paid when the loan is repaid. Interest on the bond payable is paid semiannually on February 28 and August 31 for the preceding six-month period.

7) Property taxes are paid quarterly on March 31, June 30, September 30, and December 31 for the preceding three-month period.

Required: Assist TLC by building a model to forecast cash flow. Set up your model for the first quarter of 2015. The model should contain the master budget schedules shown below. Round all amounts to the nearest dollar. The model should allow TLC to change the assumptions provided above and quickly recalculate the forecasted cash balance at March 31, 2015. The assumptions may be included on a separate worksheet in your Excel file but all of the schedules below must be on one worksheet.

5) Summary cash budget:

2016

January February March 1st Quarter

Cash receipts (sch 2)

Less: Cash disbursements (sch 4)

Change in cash balance during period due to operations

Sale of marketable securities (1/1/15)

Proceeds from bank loan (1/1/15)

Purchase of equipment Repayment of bank loan (3/31/15)

Interest on bank loan

Payment of dividends

Change in cash balance during the month

Beginning cash balance

Ending cash balance

Reference no: EM132080215

Questions Cloud

What is the conflict with the employee job : Privacy in the workplace: Okay, where is the line between employee privacy and employer right to track and monitor employees through social media.

Create java code for gui that will dispaly two windows : You need a Java code for GUI that will dispaly 2 windows. One window will allow you to get input form a .txt file and it will display that text file.

Determining the total revenue function : Cost, revenue, and profit are in dollars and x is the number of units. Suppose that the total revenue function is given by R(x) = 48x and that the total cost

Marginal cost predicts about the cost of producing : Tell what the marginal cost predicts about the cost of producing 2 additional units. The cost of producing 2 additional units is $

Forecasting cash flows using a budget : TLC is in its 4th year of operations. The company is experiencing cash flow issues and would like to utilize a budget to forecast cash flows.

How to form a system of equations : I am struggling with how to form a system of equations. One equation represents the amount of final mixture required and the other represents

Write a query to be able to lower the max books : Question : If a student becomes a senior, you need to lower his/her maximum number of books to borrow from 4 (four) to 2 (two).

Create a print function for the list that will print node : Create a print function for the list that will print the nodes in order. You will need to create some functions to support this functionality.

How much money will you have in the account : Today, you open a savings account and you plan to deposit $1,000 at the end of each year. (Your first deposit will be on December 31,2017)

User Account

All Pages