Start with the partial model in the file attached. Marvel Pence, CEO of Marvel's Renovations, a...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Start with the partial model in the file attached. Marvel Pence, CEO of Marvel's Renovations, a custom building and repair company, is preparing documentation for a line of credit request from his commercial banker. Among the required documents is a detailed sales forecast for parts of 2020 and 2021: Sales Labor and Raw Materials May. 2020 $75.000 S80,000 June, 2020 $115.000 S75.000 July, 2020 $145.000 S105,000 August, 2020 $125,000 $85.000 September. 2020 $120.000 $65,000 October, 2020 $95,000 S70,000 November, 2020 $75,000 S30,000 December, 2020 $55,000 $35.000 Jашагy, 2021 $45.000 N/A Estimates obtained from the credit and collection department are as follows: collections within the month of sale, 20%; collections during the month following the sale, 60%, collections the second month following the sale. 25%. Payments for labor and raw materials are typically made during the month following the one in which these costs were incurred. Total costs for labor and raw materials are estimated for each month as shown in the table. General and administrative salaries will amount to approximately $25.000 a month lease payments under long-tem lease contracts will be $7.000 a month; depreciation charges will be $8,000 a month miscellaneous expenses will be $5,000 a mouthr income tax payments of $30,000 will be due in both August and December; and a progress payment of $95,000 on a new office suite must be paid in October. Cash on hand on July 1 will amount to $70.000, and a minimun cash balance of S30,000 will be maintained throughout the cash budget period. Input Data Collections during month of sale Collections during month after sale Collections during second month after sale Lease payments 20% 60% 25% - Note: When the percent collected during the second month after sale is changed, the percent for collections during month after sale is automatically changed so that 100% of sales are collected during the three- month period. Target cash balance General and administrative salaries S7,000 $30,000 $25,000 Depreciation charges Income tax payments (Sep & Dec) Miscellaneous expenses New office suite payment (Oct) Cash on hand July 1 $8,000 $30,000 $5,000 $95,000 $70,000 Sales, labor, and RM adjustment factor 0% Cash Surplus or Loan Requirement Minimurr Cash Balance $30,000 s30,000 $30,000 $30,000 $30,000 $30,000 Surplus Cash Requirement (Cum NCF $41,000 $4,000 $10,000 $71,000 $82,000 $104,000 Minimurn cash balance) If its customers began to pay late, this would slow down collections and thus increase the required oan amount. Also, if sales dropped off, this would have an effect on the required loan amount. Perform a sensitivity analysis that shows the effects of these two factors on the maximunn loan requirement. Start with the partial model in the file attached. Marvel Pence, CEO of Marvel's Renovations, a custom building and repair company, is preparing documentation for a line of credit request from his commercial banker. Among the required documents is a detailed sales forecast for parts of 2020 and 2021: Sales Labor and Raw Materials May. 2020 $75.000 S80,000 June, 2020 $115.000 S75.000 July, 2020 $145.000 S105,000 August, 2020 $125,000 $85.000 September. 2020 $120.000 $65,000 October, 2020 $95,000 S70,000 November, 2020 $75,000 S30,000 December, 2020 $55,000 $35.000 Jашагy, 2021 $45.000 N/A Estimates obtained from the credit and collection department are as follows: collections within the month of sale, 20%; collections during the month following the sale, 60%, collections the second month following the sale. 25%. Payments for labor and raw materials are typically made during the month following the one in which these costs were incurred. Total costs for labor and raw materials are estimated for each month as shown in the table. General and administrative salaries will amount to approximately $25.000 a month lease payments under long-tem lease contracts will be $7.000 a month; depreciation charges will be $8,000 a month miscellaneous expenses will be $5,000 a mouthr income tax payments of $30,000 will be due in both August and December; and a progress payment of $95,000 on a new office suite must be paid in October. Cash on hand on July 1 will amount to $70.000, and a minimun cash balance of S30,000 will be maintained throughout the cash budget period. Input Data Collections during month of sale Collections during month after sale Collections during second month after sale Lease payments 20% 60% 25% - Note: When the percent collected during the second month after sale is changed, the percent for collections during month after sale is automatically changed so that 100% of sales are collected during the three- month period. Target cash balance General and administrative salaries S7,000 $30,000 $25,000 Depreciation charges Income tax payments (Sep & Dec) Miscellaneous expenses New office suite payment (Oct) Cash on hand July 1 $8,000 $30,000 $5,000 $95,000 $70,000 Sales, labor, and RM adjustment factor 0% Cash Surplus or Loan Requirement Minimurr Cash Balance $30,000 s30,000 $30,000 $30,000 $30,000 $30,000 Surplus Cash Requirement (Cum NCF $41,000 $4,000 $10,000 $71,000 $82,000 $104,000 Minimurn cash balance) If its customers began to pay late, this would slow down collections and thus increase the required oan amount. Also, if sales dropped off, this would have an effect on the required loan amount. Perform a sensitivity analysis that shows the effects of these two factors on the maximunn loan requirement.
Expert Answer:
Answer rating: 100% (QA)
FORECASTED SALES May June July August September October November December January Sales 75000 115000 ... View the full answer
Related Book For
Intermediate Financial Management
ISBN: 978-1285850030
12th edition
Authors: Eugene F. Brigham, Phillip R. Daves
Posted Date:
Students also viewed these general management questions
-
Start with the partial model in the file Ch16 P18 Build a Model.xlsx on the textbook's Web site. Rusty Spears, CEO of Rusty's Renovations, a custom building and repair company, is preparing...
-
Start with the partial model in the file Ch16 P18 Build a Model.xlsx on the textbook?s Web site. Rusty Spears, CEO of Rusty?s Renovations, a custom building and repair company, is preparing...
-
Start with the partial model in the file Ch15 P12 Build a Model.xls on the textbook's Web site. Reacher Technology has consulted with investment bankers and determined the interest rate it would pay...
-
Q1 The spectrum of two light sources A and B are shown in Figure 1(a) and Figure 1(b) respectively: W Light Source A 10. wwwth [nm] 1.045,24 11.A Light Source B MA MA 1 ww.alanghem MA Figure 1(a)...
-
For the snap-bean data, use a t test to test the null hypothesis of no interaction against the alternative that sulfur dioxide is more harmful in the presence of ozone than in its absence. Let =...
-
$80 in 1950 was worth $80 but in the year 2010 the same amount of money is worth only $8. a. What was the compounded average annual inflation rate (loss of purchasing power) during this period of...
-
Describe what sexual harassment is and what forms it can take.
-
On January 1, 2008, Ameen Company purchased a building for $36 million. Ameen uses straight-line depreciation for financial statement reporting and MACRS for income tax reporting. At December 31,...
-
Payton Corporation will make an investment April 1, 2022. They will receive $9,000 every March 31 for the next six years (2023-2028). If Payton wants to earn 10% on the investment, how much should...
-
Answer these questions, based on the debit memorandum shown here. 1. Which company is returning the merchandise? 2. How many items are being returned? 3. What amount is entered in the journal entry?...
-
How do the results depend on the sample size? Return to the Galiup Poll setting of Exercise 5.22. We are supposing that the proportion of all adults p.-ho think that two children is ideal is p =...
-
What role does strategic communication play in facilitating successful change management, particularly in disseminating information, managing stakeholder expectations, and garnering buy-in from key...
-
How can organizations effectively navigate the complexities of change management amidst turbulent market conditions and disruptive technological advancements?
-
What are the differences between the Common Law and the Civil Law families? Do you agree with the claim that these laws are secular law ?
-
Describe some of the legal challenges families face today regarding mental health issues . 2. Using your state website, describe four laws regarding mental health issues that impact today's families...
-
What role do change agents and champions play in driving change management efforts, and how can their leadership skills and influence be harnessed to catalyze organizational transformation?
-
what are some financial measurement tools that an investor can use to make a sound decision?
-
Which of the following is FALSE regarding the purchasing power parity (PPP). a. The PPP is a manifestation of the law of one price b. The PPP says that a country with a higher expected inflation can...
-
Molteni Motors Inc. recently reported $6 million of net income. Its EBIT was $13 million, and its tax rate was 40%. What was its interest expense?
-
JPix management is considering a stock split. JPix currently sells for $120 per share and a 3-for-2 stock split is contemplated. What will be the company's stock price following the stock split,...
-
You are analyzing Jillian's Jewlery (JJ) stock for a possible purchase. JJ just paid a dividend of $1.50 yesterday. You expect the dividend to grow at the rate of 6% per year for the next 3 years; if...
-
The first 5 years of a revenue requirements analysis for a public utility is presented below. The fraction of total capitalization that is debt is 35 percent. Answer the following questions. a. What...
-
True or False: When several independent, indivisible investments are available, form the investment portfolio so that the present worth of the portfolio is maximized.
-
Consolidated Rural Electric Coop (CREC) provides reliable electrical service to a large rural community. "Reading" the meters is very troublesome and costly due to the distance between service...
Study smarter with the SolutionInn App