# The new owner of bob’s boats, bob, just purchased the business and

The new owner of Bob’s Boats, Bob, just purchased the business and discovered that the prior owner did not have a plan for managing the current assets of the company. Bob has decided that the place to start is with a cash budget, using the template he used in his prior position.

Bob has requested that you to complete the cash budget given the data that he has already retrieved from the company’s records and from his own analysis.

Table-1:

Sales Forecast for the next 9 Months

Month

Sales

January

\$ 162,000.00

February

\$ 168,000.00

March

\$ 324,000.00

April

\$ 485,000.00

May

\$ 648,000.00

June

\$ 325,000.00

July

\$ 325,000.00

August

\$ 80,000.00

September

\$ 162,000.00

Collections on receivables have historically been collected as follows and this pattern is expected to continue:

• 12% in the Month of Sale
• 60% in the month following the Sale
• 28% in the Second Month after the Sale

Bob pays for the labor and materials in the month after they are incurred. Bob has also compiled the following information on expenses for the upcoming nine month period:

Table-2:

Month

Labor and Materials Expense

Depreciation Charges

Income Taxes

Lease Payments

Miscellaneous Expenses

January

\$ 80,000.00

\$ 25,000.00

\$ 34,500.00

\$ 8,500.00

\$ 3,000.00

February

\$ 80,000.00

\$ 25,000.00

\$ 34,500.00

\$ 8,500.00

\$ 3,000.00

March

\$ 114,000.00

\$ 25,000.00

\$ 34,500.00

\$ 8,500.00

\$ 3,000.00

April

\$ 794,000.00

\$ 25,000.00

\$ 34,500.00

\$ 8,500.00

\$ 3,000.00

May

\$ 275,000.00

\$ 25,000.00

\$ 34,500.00

\$ 58,500.00

\$ 8,500.00

\$ 3,000.00

June

\$ 210,500.00

\$ 25,000.00

\$ 34,500.00

\$ 8,500.00

\$ 3,000.00

July

\$ 146,000.00

\$ 25,000.00

\$ 34,500.00

\$ 8,500.00

\$ 3,000.00

August

\$ 80,000.00

\$ 25,000.00

\$ 34,500.00

\$ 58,500.00

\$ 8,500.00

\$ 3,000.00

September

\$ 81,000.00

\$ 25,000.00

\$ 34,500.00

\$ 8,500.00

\$ 3,000.00

Bob has also identified a cash payment of \$175,000 upon completion of a new boat dock in July. As of March 1st, the company now has \$125,000 in cash on hand and would like to maintain a minimum cash balance of \$85,000 at all times.
Required:

1. Prepare a Schedule of Collections and Payments for the six month period beginning in March, using the template provided and the data above.
2. Prepare a Schedule of Cash Gains and Losses by month for the six month period beginning in March, using the template provided and the data above.
3. Prepare a Schedule of Cash Surplus or Shortages by month for the six month period beginning in March, using the template provided and the data above.
4. Prepare a schedule of Net Cash Flow by month for the six month period beginning in March, using the template provided and the data above indicating the timing and amounts that must be borrowed or the amounts that can be re-invested or used in the firm.
5. Based on the information in the reports you constructed above would you recommend any changes in the credit policy of the firm? If so, what would they be? Explain your answers.

2

## Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
\$26
The price is based on these factors:
Number of pages
Urgency
Basic features
• Free title page and bibliography
• Unlimited revisions
• Plagiarism-free guarantee
• Money-back guarantee
On-demand options
• Writer’s samples
• Part-by-part delivery
• Overnight delivery
• Copies of used sources
Paper format
• 275 words per page
• 12 pt Arial/Times New Roman
• Double line spacing
• Any citation style (APA, MLA, Chicago/Turabian, Harvard)

# Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

### Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

### Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

### Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.