Problem 26-10 Calculating the Cash Budget
Here are some important figures from the budget of Cornell, Inc., for the second quarter of 2013: |
| April | | May | | June | |
| Credit sales | $ | 547,200 | | $ | 570,240 | | $ | 630,720 | |
| Credit purchases | | 211,680 | | | 252,720 | | | 288,450 | |
| Cash disbursements | | | | | | | | | |
| Wages, taxes, and expenses | | 57,240 | | | 69,422 | | | 72,432 | |
| Interest | | 16,416 | | | 16,416 | | | 16,416 | |
| Equipment purchases | | 119,520 | | | 131,040 | | | 0 | |
|
The company predicts that 5 percent of its credit sales will never be collected, 35 percent of its sales will be collected in the month of the sale, and the remaining 60 percent will be collected in the following month. Credit purchases will be paid in the month following the purchase. |
In March 2013, credit sales were $302,400, and credit purchases were $224,640. Use the above information to complete the following cash budget.(Do not round intermediate calculations. Leave no cells blank - be certain to enter "0" wherever required.) |
Problem 26-14 Cash Management Policy
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: |
| Q1 | | Q2 | | Q3 | | Q4 | |
| Sales | $ | 105 | | $ | 90 | | $ | 122 | | $ | 140 | |
|
Sales for the first quarter of the year after this one are projected at $120 million. Accounts receivable at the beginning of the year were $34 million. Wildcat has a 45-day collection period. |
Wildcat’s purchases from suppliers in a quarter are equal to 45 percent of the next quarter’s forecast sales, and suppliers are normally paid in 36 days. Wages, taxes, and other expenses run about 30 percent of sales. Interest and dividends are $6 million per quarter. |
Wildcat plans a major capital outlay in the second quarter of $40 million. Finally, the company started the year with a $32 million cash balance and wishes to maintain a $20 million minimum balance. |
| a-1. | Assume that Wildcat can borrow any needed funds on a short-term basis at a rate of 3 percent per quarter, and can invest any excess funds in short-term marketable securities at a rate of 2 percent per quarter. Prepare a short-term financial plan by filling in the following schedule.(Enter your answers in millions. Negative amounts should be indicated by a minus sign. Leave no cells blank - be certain to enter "0" wherever required. Do not round intermediate calculations and round your final answers to 2 decimal places. (e.g., 32.16)) |
| a-2. | What is the net cash cost for the year under this target cash balance?(Do not round intermediate calculations and round your final answer to 2 decimal places. (e.g., 32.16)) |
Assume that Wildcat can borrow any needed funds on a short-term basis at a rate of 3 percent per quarter, and can invest any excess funds in short-term marketable securities at a rate of 2 percent per quarter. |
| b-1. | Complete the following short-term financial plan assuming that Wildcat maintains a minimum cash balance of $10 million.(Enter your answers in millions. Negative amounts should be indicated by a minus sign. Leave no cells blank - be certain to enter "0" wherever required. Do not round intermediate calculations and round your final answers to 2 decimal places. (e.g., 32.16)) |
| b-2. | What is the net cash cost for the year?(Enter your answers in millions. Do not round intermediate calculations and Do not round intermediate calculations and round your final answer to 2 decimal places. (e.g., 32.16)) |
Solution: UMUC FIN610 session 8 homework