In: Accounting
Problem #1: Must provide Excel Spreadsheet Answer. Make sure every cell that can be driven by a formula has a formula.
The financial staff at Toledo, Inc. has estimated the following sales figures for the first half of 2019: Month Sales Other Expenses
MONTH |
SALES |
OTHER EXPENSES |
January |
100,000 |
3,000 |
February |
120,000 |
3,200 |
March |
150,000 |
3,500 |
April |
180,000 |
3,800 |
May |
150,000 |
3,500 |
June |
120,000 |
3,200 |
July |
150,000 |
3,500 |
August |
180,000 |
3,800 |
Actual November and December 2018 sales were $200,000 and $90,000, respectively. Cash sales are 45% of the total and the rest are on credit. About 70% of total credit sales are typically collected one month after the sale and 30% the second month. Monthly inventory purchases represent 50% of the following month’s sales. The firm pays 40% of its inventory purchases in cash and the remainder in the following month. Administrative wages are expected to be 10% of the current month’s sales. Commissions to sales associates are estimated to be 15% of sales. A major capital expenditure of $50,000 is expected in April and a quarterly dividend of $22,000 will be paid to shareholders in March and June. Monthly long-term debt interest expenses and maintenance expenses are $4,000 and $1,500, respectively. The firm has an ending cash balance of $20,000 for December 2018.
The firm must maintain a minimum cash balance of at least $15,000.
Construct a complete Cash Budget for Toledo, Inc. for the first half of 2019 (January to June).