BUSN 5200 Assinment week 5

BUSN 5200

Homework Assignment for Week 5:

For Week 5, please turn in the answers to the following questions:

Question 1. Prepare a budget for this year for the Administrative Department at Tom’s Toyota Company based on the following information:

Last Year Forecasting Assumption Budget for this Year

Salaries	$60,000	2% increase		$61,200
Stationary	$900	1% decrease		$820.00
Telephone	$2,500	3% increase		$2,575.00
Electricity	$1,200	2.5% increase		$1,230
Office Rent	$10,000	2% increase		$10,200
Depreciation	$4,000	no change		$4,000
	Total: $78,600			$80,025.00

Question 7. Big Bob's Discount Appliances expects sales of $5,000, $5,000, and $10,000 during April, May, and June (big sale in June). To build business, Big Bob lets all customers buy on credit, and all do so. In the past, 50% of Big Bob's sales have been collected during the month of sale, 40% are collected the following month, and 10% the month after that. If this trend continues, what will be Big Bob's total cash collections in the month of June?

Question 8. Little Louie’s expects to have $100 in cash on hand at the beginning of June, and the company's target cash balance is $100. Net cash flow for June is minus $300. Assuming that Little Louie’s borrows to meet short?term cash needs and pays back as soon as surplus cash is available, what will be the company's ending cash balance after financing at the end of June?

Question 9. Ma & Pa Kettle’s Chili Company has begun selling a new chili recipe and they want you to help them with next year’s budgeted financial statements. Using the worksheet below, complete Ma & Pa’s forecast and answer the questions which follow.

Assumptions:

To begin with, Ma & Pa are sure sales will grow 50% next year. Assume that is true. Then assume that COGS, Current Assets, and Current Liabilities all vary directly with Sales (that means if sales grows a certain percentage, then the account in question will grow by that same percentage). Assume that fixed expenses will remain unchanged and that $1,000 worth of new Fixed Assets will be obtained next year. Lastly, the current dividend policy will be continued next year.

Ma & Pa Kettle Chili Company, Inc.

Financial Forecast

Estimated

This year for next year

Sales $10,000 ________

COGS 4,000 ________

Gross Profit 6,000 ________

Fixed Expenses 3,000 ________

Before?Tax Profit 3,000 ________

Tax @ 33.3333% 1,000 ________

Net Profit $2,000 ________

Dividends $0 ________

Current Assets $25,000 ________

Net Fixed Assets 15,000 ________

Total Assets $40,000 ________

Current Liabilities $17,000 ________

Long?term debt 3,000 ________

Common Stock 7,000 ________

Retained Earnings 13,000 ________

Total Liabs & Eq $40,000 ________

Amount need to balance the balance sheet ________

(Projected total assets minus projected

total liabilities & equity *)

* If this number is positive it means Ma & Pa need additional external funding to finance their projected asset growth. If this number is negative it means Ma & Pa have programmed too much financing for the amount of assets they project.