Question
In: Accounting
You have recently been hired by Piepkorn Manufacturing to work in a newly established treasury department....
You have recently been hired by Piepkorn Manufacturing to work in a newly established treasury department. Piepkorn Manufacturing is a small company that produces cardboard boxes in a variety of sizes for different purchasers. Gary Piepkon, the owner of the company, works primarily in the sales and production areas of the company. Currently, the company puts all receivables in one shoe box and all payables in another. Because of the disorganized system, all finance area needs work, and that’s what you’ve been brought in to do. The company currently has a cash balance of $305,000, and it plans to purchase new box-folding machinery in the fourth quarter at a cost of $525,000. The machinery will be purchased with cash because of a discount offered. The company’s policy is to maintain a minimum cash balance of $125,000. All sales and purchases are made on credit. Gary Piepkorn has projected the following gross sales for each of the next four quarters and the first quarter next year: Q1 Q2 Q3 Q4 Q1 (next year) Gross Sales $1,350,000 $1,410,000 $1,450,000 $1,530,000 $1,250,000 Piepkorn currently has an accounts receivable period of 53 days and an accounts receivable balance of $645,000. Twenty percent of the accounts receivable balance is from a company that has just entered bankruptcy, and it is likely this portion of the accounts receivable will never be collected. Piepkorn typically orders 60% of the next quarter’s projected gross sales in the current quarter, and suppliers are typically paid in 42 days. Wages, taxes, and other costs run about 30% of gross sales. The company has a quarterly interest payment of $135,000 on its long-term debt. Questions 1. Use the numbers given to complete the cash budget. 2. Rework the cash budget assuming Piepkorn changes to a minimum cash balance of $100,000. Q1 Q2 Q3 Q4 Total cash collections Total cash disbursements Net cash inflow Beginning Cash Balance Net cash inflow Ending cash balance Minimum cash balance Cumulative surplus (deficit).
Questions
- Use the numbers given to complete the cash budget.
- Rework the cash budget assuming Piepkorn changes to a minimum cash balance of $100,000.
Solutions
Expert Solution
| Piepkorn Manufacturing | ||||
| Cash Budget | ||||
| Quarter 1 | Quarter 2 | Quarter 3 | Quarter 4 | |
| Beginning balance(A) | 3,05,000.00 | 1,25,000.00 | 1,25,000.00 | 1,25,000.00 |
| Collections from accounts receivable(B)- W.N.1 | 5,16,000.00 | 13,50,000.00 | 14,10,000.00 | 14,50,000.00 |
| Total cash available(C=A+B) | 8,21,000.00 | 14,75,000.00 | 15,35,000.00 | 15,75,000.00 |
| Disbursements: | ||||
| Machinery purchased | - | - | - | 5,25,000.00 |
| Accounts payable | 8,10,000.00 | 8,46,000.00 | 8,70,000.00 | 9,18,000.00 |
| Working | Working Note.2 | |||
| Wages, taxes and other costs | 4,05,000.00 | 4,23,000.00 | 4,35,000.00 | 4,59,000.00 |
| Working | 13,50,000*30% | 14,10,000*30% | 14,50,000*30% | 15,30,000*30% |
| Interest on long term debt | 1,35,000.00 | 1,35,000.00 | 1,35,000.00 | 1,35,000.00 |
| Total disbursements(D) | 13,50,000.00 | 14,04,000.00 | 14,40,000.00 | 20,37,000.00 |
| Cash Deficit(E=C-D) | -5,29,000.00 | 71,000.00 | 95,000.00 | -4,62,000.00 |
| Minimum balance to be maintained | 1,25,000.00 | 1,25,000.00 | 1,25,000.00 | 1,25,000.00 |
| Total cash deficit is the cash deficit due to shortage of funds plus the minimum balance to be maintained | -6,54,000.00 | -54,000.00 | -30,000.00 | -5,87,000.00 |
| Note: We are facing cash deficit in every quarter. To cover the same and maintain minimum balance of $125000 short term loan can be availed. |
| Working Note 1 | ||||||
| Calculation of collections per quarter | ||||||
| Balance of account receivable at the beginning of the year | Quarter 1 | Quarter 2 | Quarter 3 | Quarter 4 | ||
| Sales | 6,45,000 | 13,50,000.00 | 14,10,000.00 | 14,50,000.00 | 15,30,000.00 | |
| Collection | 5,16,000.00 | 13,50,000.00 | 14,10,000.00 | 14,50,000.00 | ||
| Working | 20% of $645000 is bad debts and hence not receivable.Hence only the balance 80% will be received. | 1350000*100% | 1410000*100% | 1450000*100% | ||
| Note: We assume that the accounts receivable from sales in previous quarter is received within 53 days from the end of the quarter. | ||||||
| Working Note 2 | ||||||
| Calculation of accounts payable per month | ||||||
| Previous quarter | Quarter 1 | Quarter 2 | Quarter 3 | Quarter 4 | Quarter 1 (Next year) | |
| Sales | Not known | $1,350,000 | $1,410,000 | $1,450,000 | $1,530,000 | $1250000 |
| Purchases in current quarter | 8,10,000.00 | 8,46,000.00 | 8,70,000.00 | 9,18,000.00 | 7,50,000.00 | |
| Working | 1350000*60% | 1410000*60% | 1450000*60% | 1530000*60% | 1250000*60% | |
| Payment to be made | 8,10,000.00 | 8,46,000.00 | 8,70,000.00 | 9,18,000.00 | ||
| Working | 810000*100% | 846000*100% | 870000*100% | 918000*100% | ||
| Note: We assume that the payment for accounts payable for purchases made in previous quarter is done within 42 days from the end of the quarter. |
| Rework if minimum balance to be maintained is $100000 | ||||
| Piepkorn Manufacturing | ||||
| Cash Budget | ||||
| Quarter 1 | Quarter 2 | Quarter 3 | Quarter 4 | |
| Beginning balance(A) | 3,05,000.00 | 1,00,000.00 | 1,00,000.00 | 1,00,000.00 |
| Collections from accounts receivable(B)- W.N.1 | 5,16,000.00 | 13,50,000.00 | 14,10,000.00 | 14,50,000.00 |
| Total cash available(C=A+B) | 8,21,000.00 | 14,50,000.00 | 15,10,000.00 | 15,50,000.00 |
| Disbursements: | ||||
| Machinery purchased | - | - | - | 5,25,000.00 |
| Accounts payable | 8,10,000.00 | 8,46,000.00 | 8,70,000.00 | 9,18,000.00 |
| Working | Working Note.2 | |||
| Wages, taxes and other costs | 4,05,000.00 | 4,23,000.00 | 4,35,000.00 | 4,59,000.00 |
| Working | 13,50,000*30% | 14,10,000*30% | 14,50,000*30% | 15,30,000*30% |
| Interest on long term debt | 1,35,000.00 | 1,35,000.00 | 1,35,000.00 | 1,35,000.00 |
| Total disbursements(D) | 13,50,000.00 | 14,04,000.00 | 14,40,000.00 | 20,37,000.00 |
| Cash Deficit(E=C-D-100000) | -5,29,000.00 | 46,000.00 | 70,000.00 | -4,87,000.00 |
| Minimum balance to be maintained | 1,00,000.00 | 1,00,000.00 | 1,00,000.00 | 1,00,000.00 |
| Total cash deficit is the cash deficit due to shortage of funds plus the minimum balance to be maintained | -6,29,000.00 | -54,000.00 |
 ekkarill92 answered 1 year agoRelated SolutionsYou have recently been hired by Middleton Manufacturing to work in the newly established treasury department....You have recently been hired by Middleton Manufacturing to work
in the newly established treasury department. Middleton
Manufacturing is a small company with disorganized systems and the
finance area needs work.
The company currently has a beginning cash balance of $100,000
and plans to buy new machinery during the fourth quarter for
$500,000, paying cash. The company maintains a minimum cash balance
of $100,000 and invests any excess cash in a money market account.
The company borrows short-term from CIBC,...
WORKING CAPITAL MANAGEMENT You have recently been hired to work in your company’s newly established treasury...WORKING CAPITAL MANAGEMENT
You have recently been hired to work in your company’s newly
established treasury department. The company is a small company
that produces cardboard boxes in a variety of sizes for different
purchases. The owner of the company, works primarily in the sales
and production areas of the company. Currently, the company puts
all receivables in one shoe box and all payables in another.
Because of the disorganized system, the finance area needs work –
and that’s what...
Question 2 You work in the treasury department of a manufacturing company and have been tasked...Question 2 You work in the treasury department of a
manufacturing company and have been tasked to prepare a short-term
financial plan for the coming year. The projected sales forecasts
for the next five quarters are, respectively, $210m, $180m, $245m,
$280m, and $240m. The firm sells on credit and takes, on average,
30 days to collect from its customers; $68m in receivables are
currently outstanding. Also, the firm orders a quarter in advance
on credit—purchases in a given quarter is...
KEASER MANUFACTURING WORKING CAPITAL MANAGEMENT You have recently been hired by Keaser Manufacturing to work in...KEASER MANUFACTURING WORKING CAPITAL
MANAGEMENT
You have recently been hired by Keaser Manufacturing to work in
its established treasury department. Keaser Manufacturing is a
small company that produces highly customized cardboard boxes in a
variety of sizes for different purchasers. Adam Keaser, the owner
of the company, works primarily in the sales and production areas
of the company. Currently, the company basically puts all
receivables in one pile and all payables in another, and a
part-time bookkeeper periodically comes in...
KEASER MANUFACTURING WORKING CAPITAL MANAGEMENT You have recently been hired by Keaser Manufacturing to work in...
KEASER MANUFACTURING WORKING CAPITAL
MANAGEMENT
You have recently been hired by Keaser Manufacturing to work in
its established treasury department. Keaser Manufacturing is a
small company that produces highly customized cardboard boxes in a
variety of sizes for different purchasers. Adam Keaser, the owner
of the company, works primarily in the sales and production areas
of the company. Currently, the company basically puts all
receivables in one pile and all payables in another, and a
part-time bookkeeper periodically comes in...
You have recently been hired by Bio Lux Company, in its relatively new treasury management department....You have recently been hired by Bio Lux Company, in its
relatively new treasury management department. Bio Lux was founded
five years ago by Jessica Parker. Jessica found a method to produce
high quality shampoo using natural ingredients. The shampoo
produced by Bio Lux is in a good position to compete with other
more established shampoo producers. The company is privately owned
by Jessica Parker and her family, and it had sales of $12 million
last year.
Bio Lux primarily...
You have recently been hired by Bio Lux Company, in its relatively new treasury management department....You have recently been hired by Bio Lux Company, in its
relatively new treasury management department. Bio Lux was founded
five years ago by Jessica Parker. Jessica found a method to produce
high quality shampoo using natural ingredients. The shampoo
produced by Bio Lux is in a good position to compete with other
more established shampoo producers. The company is privately owned
by Jessica Parker and her family, and it had sales of $12 million
last year.
Bio Lux primarily...
You have been recently hired in the human resources department at the company you have always...You have been recently hired in the human resources department
at the company you have always dreamed of working for. At the end
of your first day, your manager, I. M. DeBoss, on her way out of
the office says to you: “So Mr./Ms. Jones, what things come to mind
when you think of the word “ethics”? Before you can answer, she
asks you if you believe ethics are important for a company and if
so why do you feel...
You have been recently hired in the human resources department at the company you have always...You have been recently hired in the human resources department
at the company you have always dreamed of working for. At the end
of your first day, your manager, I.M. DeBoss, on her way out of the
office says to you: “So Mr./Ms. Jones, what things come to mind
when you think of the word 'ethics'?" Before you can answer, she
asks you if you believe ethics are important for a company and if
so why do you feel that...
FIN 610 - Practice Questions - Week 1 You have recently been hired by the Treasury...FIN 610 - Practice Questions - Week 1
You have recently been hired by the Treasury department of the
firm QLogic. The Controller of QLogic showed you the most recent
draft financial statements (Balance Sheet, Income Statement, and
Statement of Cash Flows). He admitted that major transactions had
not been entered. Your task is to correct the financial statements.
Apparently, the following three events were missed when preparing
the financial statements:
1) An accident at a plant caused damage to...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|