Question

Problem 16-14
Cash Budgeting

Dorothy Koehl recently leased space in the Southside Mall and opened a new business, Koehl's Doll Shop. Business has been good, but Koehl frequently run out of cash. This has necessitated late payment on certain orders, which is beginning to cause a problem with suppliers. Koehl plans to borrow from the bank to have cash ready as needed, but first she needs a forecast of how much she should borrow. Accordingly, she has asked you to prepare a cash budget for the critical period around Christmas, when needs will be especially high.

Sales are made on a cash basis only. Koehl's purchases must be paid for during the following month. Koehl pays herself a salary of $4,300 per month, and the rent is $2,100 per month. In addition, she must make a tax payment of $14,000 in December. The current cash on hand (on December 1) is $400, but Koehl has agreed to maintain an average bank balance of $5,500 - this is her target cash balance. (Disregard the amount in the cash register, which is insignificant because Koehl keeps only a small amount on hand in order to lessen the chances of robbery.)

The estimated sales and purchases for December, January, and February are shown below. Purchases during November amounted to $130,000.

	Sales		Purchases
December	$170,000		$45,000
January	30,000		45,000
February	62,000		45,000

1. Prepare a cash budget for December, January, and February.

   I. Collections and Purchases:
   	December	January	February
   Sales	$	$	$
   Purchases	$	$	$
   Payments for purchases	$	$	$
   Salaries	$	$	$
   Rent	$	$	$
   Taxes	$	---	---
   Total payments	$	$	$
   Cash at start of forecast	$	---	---
   Net cash flow	$	$	$
   Cumulative NCF	$	$	$
   Target cash balance	$	$	$
   Surplus cash or loans needed	$	$	$

   
   
2. Suppose Koehl starts selling on a credit basis on December 1, giving customers 30 days to pay. All customers accept these terms, and all other facts in the problem are unchanged. What would the company's loan requirements be at the end of December in this case? (Hint: The calculations required to answer this part are minimal.)
   $

Answer 1

a]		December	January	February
	Sales	$ 1,70,000	$     30,000	$       62,000
	Purchases	$     45,000	$     45,000	$       45,000
	Payments for purchases	$ 1,30,000	$     45,000	$       45,000
	Salaries	$       4,300	$      4,300	$         4,300
	Rent	$       2,100	$      2,100	$         2,100
	Taxes	$     14,000	$           -	$              -
	Total payments	$ 1,50,400	$     51,400	$       51,400
	Cash at start of forecast	$          400	$         400	$           400
	Net cash flow	$     19,600	$    -21,400	$       10,600
	Cumulative NCF	$     19,600	$     -1,800	$         8,800
	Target cash balance	$       5,500	$      5,500	$         5,500
	Surplus cash or loans needed	$     14,500	$     -6,900	$         3,700
b]	Loan requirement for December = 0 as the firm has total cash of 400+19600 = $20,000 at the end of the month which is more than the minimum required balance of $5,500.