Reference no: EM133416600
Assignment
Assume that sales and expenses forecasts for months April, May, June, and July are as follows.
Month
|
Sales
|
Expenses
|
April
|
$40,000,000
|
$25,000,000
|
May
|
$35,000 000
|
$20 000.000
|
June
|
$50,000 000
|
$30,000 000
|
July
|
$60,000,000
|
$35,000,000
|
20% of all sales in a month are paid in the same month, 60% are paid in the next month, and 20% are paid in the second month after. All expenses in a month are paid in the same month. There is a $20,000,000 minimum required cash balance at the end of each month, and any shortage from this minimum requirement will be covered by obtaining a loan.
Any excess over $20,000,000 will be used to reduce or pay off cumulative loans.
Initial cash balance in June is $6,000,000 and there is no cumulative loan at this time.
Monthly prorated tax rate is 2%, and monthly interest rate on cumulative loans is 1%.
Prepare cash budget proforma for months June and July.
Provide in-text citations and references, and explain your work in detail.