Using the Cash Budget of the ToysRCash Inc store below, would you expect to have
ID: 2611603 • Letter: U
Question
Using the Cash Budget of the ToysRCash Inc store below, would you expect to have a "clean-up" period in the credit? If so, when and why?
2018 Cash Flow Total January Febuary March April May June July August September October November December COH previous month $ 147,000.00 $ 151,500.00 $ 105,250.00 $ 79,150.00 $ 74,449.00 $ 11,865.94 $ (25,572.10) $ (58,106.43) $ 82,407.18 $ 100,000.00 $ 100,000.00 $ 199,972.06 added LP $ 20,850.00 $ 25,551.00 $ 88,134.06 $ 125,572.10 $ 158,106.43 $ 17,592.82 Beging COH $ 147,000.00 $ 151,500.00 $ 105,250.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 199,972.06 Expected Sales $ 10,000.00 $ 11,000.00 $ 13,000.00 $ 11,000.00 $ 250,000.00 $ 350,000.00 $ 450,000.00 $ 500,000.00 $ 365,000.00 $ 14,000.00 $ 13,000.00 $ 13,000.00 $ 2,000,000.00 Collections 30 & 90 $ 30,000.00 $ 6,500.00 $ 7,150.00 $ 8,450.00 $ 7,150.00 $ - $ - $ 162,500.00 $ 227,500.00 $ 292,500.00 $ 325,000.00 $ 237,250.00 Gross profit for month $ 33,500.00 $ 10,350.00 $ 11,700.00 $ 12,300.00 $ 94,650.00 $ 122,500.00 $ 157,500.00 $ 337,500.00 $ 355,250.00 $ 297,400.00 $ 329,550.00 $ 241,800.00 COGS $ 3,000.00 $ 3,300.00 $ 3,900.00 $ 3,300.00 $ 75,000.00 $ 105,000.00 $ 135,000.00 $ 150,000.00 $ 109,500.00 $ 4,200.00 $ 3,900.00 $ 3,900.00 $ 600,000.00 Labor $ 3,000.00 $ 3,300.00 $ 3,900.00 $ 3,300.00 $ 75,000.00 $ 105,000.00 $ 135,000.00 $ 150,000.00 $ 109,500.00 $ 4,200.00 $ 3,900.00 $ 3,900.00 $ 600,000.00 Operating Expenses $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 Fixed Asset Purchase $ 30,000.00 $ 30,000.00 PP $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 100,000.00 Interest on ST $ 1,251.00 $ 2,784.06 $ 8,072.10 $ 15,606.43 $ 25,092.82 $ 26,148.38 $ 21,342.29 $ 7,082.82 $ 107,379.91 Pay Back on ST $ 80,101.62 $ 237,657.71 $ 118,047.08 Total of Expenses $ 26,000.00 $ 56,600.00 $ 37,800.00 $ 37,851.00 $ 182,784.06 $ 248,072.10 $ 315,606.43 $ 355,092.82 $ 355,250.00 $ 297,400.00 $ 162,929.90 $ 37,800.00 Before Taxes $ 7,500.00 $ (46,250.00) $ (26,100.00) $ (25,551.00) $ (88,134.06) $ (125,572.10) $ (158,106.43) $ (17,592.82) $ (0.00) $ 0.00 $ 166,620.10 $ 204,000.00 Tax paid $ 3,000.00 $ (0.00) $ 0.00 $ 66,648.04 $ 81,600.00 Net Profit $ 4,500.00 $ (46,250.00) $ (26,100.00) $ (25,551.00) $ (88,134.06) $ (125,572.10) $ (158,106.43) $ (17,592.82) $ (0.00) $ 0.00 $ 99,972.06 $ 122,400.00 Ending Cash $ 151,500.00 $ 105,250.00 $ 79,150.00 $ 74,449.00 $ 11,865.94 $ (25,572.10) $ (58,106.43) $ 82,407.18 $ 100,000.00 $ 100,000.00 $ 199,972.06 $ 322,372.06 Minimum ending Cash $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 $ 100,000.00 Over/Short $ 51,500.00 $ 5,250.00 $ (20,850.00) $ (25,551.00) $ (88,134.06) $ (125,572.10) $ (158,106.43) $ (17,592.82) $ (0.00) $ (0.00) $ 99,972.06 $ 222,372.06 Cummulative ST $ 20,850.00 $ 46,401.00 $ 134,535.06 $ 260,107.16 $ 418,213.59 $ 435,806.41 $ 355,704.79 $ 118,047.08Explanation / Answer
Based on the analysis of the Cash Budget given, we expect that there would be a "clean-up" period in the credit in two months.
As we can see that ending cash balance in June and July are negative,hence there would be credit clean up in those months.
Related Questions
Hire Me For All Your Tutoring Needs
Integrity-first tutoring: clear explanations, guidance, and feedback.
Drop an Email at
drjack9650@gmail.com
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.