Question

# You have recently been hired by KEEA Manufacturing to work in its newly established treasury department....

You have recently been hired by KEEA Manufacturing to work in its newly established treasury department. KEEA Manufacturing is a small company that produces highly customized cardboard boxes in a variety of sizes for different purchasers. Ibrahim KEEA, 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 and works on the piles. Because of this disorganized system, the finance area needs work, and that’s what you’ve been brought in to do. The company currently has a cash balance of GHS170,000, and it plans to purchase new machinery in the third quarter at a cost of GHS300,000. The purchase of the machinery will be made with cash because of the discount offered for a cash purchase. Ibrahim wants to maintain a minimum cash balance of GHS130,000 to guard against unforeseen contingencies. All of KEEA sales to customers and purchases from suppliers are made with credit, and no discounts are offered or taken. The company had the following sales each quarter of the year

Quarter 1 Quarter 2 Quarter 3 Quarter 4

Gross sales GHS937,000 GHS968,000 GHS1,032,000 GHS908,000

After some research and discussions with customers, you’re projecting that sales will be 8 percent higher in each quarter next year. Sales for the first quarter of the following year are also expected to grow at 8 percent. You calculate that KEEA currently has an accounts receivable period of 57 days and an accounts receivable balance of GHS639,000. However, 10 percent of the accounts receivable balance is from a company that has just entered bankruptcy, and it is likely that this portion will never be collected.
You’ve also calculated that KEEA typically orders supplies each quarter in the amount of 50 percent of the next quarter's projected gross sales, and suppliers are paid in 53 days on average. Wages, taxes, and other costs run about 25 percent of gross sales. The company has a quartely interest payment of GHS180,000 on it long-term debt. Finally the company uses a local bank for its short-term financial needs.
In the budgeting years, KEEA estimates that wages and salaries of employees will be GHS50,000 per quarter and the company will also pay rent at GHS 40,000 per quarter.

Required:
Prepare a cash budget for KEEA Manufacturing for the next four quarters.

 Computation of Quarterly Cash Receipts WORKING NOTE 1 - Sales Sales of Qtr 4 (Last Year) Sales of Qtr 1 (Next Year) Sales of Qtr 2 (Next Year) Sales of Qtr 3 (Next Year) Sales of Qtr 4 (Next Year) 9,08,000 9,80,640 10,59,091 11,43,818 12,35,324 (Given) (908000*1.08) 980640*1.08 1059091*1.08 1143818*1.08 (8% Growth) (8% Growth) (8% Growth) (8% Growth) WORKING NOTE 2 - Collection ( Accounts Receivable) Collection from accounts receivable 5,75,100 (639000*(1-0.1) Provision of 10% Considered WORKING NOTE 3 --> Collection during each quarter being the first months' sale which comes out to be (33/90)of quarterly sales (Considering 57 days collection period) --> (57/90)of quarterly sales collected in next quarter Qtr 4(Last Year) Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr1 suceeding year A Sales(GHS) (WN1) 9,08,000 9,80,640 10,59,091 11,43,818 12,35,324 13,34,150 B Collection from last years accounts receivable (WN2) 5,75,100 C=(33/90)*A Collection from current quarter sales (WN3) 359568 388333 419400 452952 D=(57/90)*A(Previous Qtr) Collection from previous quarter (WN3) 6,21,072 6,70,758 7,24,418 E=B+C+D Total Cash Receipts 9,34,668 10,09,405 10,90,158 11,77,370 CALCULATION OF CASH EXPENSES ON SUPPLIES Qtr 1 Qtr 2 Qtr 3 Qtr 4 F Cost of Supplies (50% of next quarter sales) 5,29,546 5,71,909 6,17,662 6,67,075 G Cash payment during the quarter (supplies made) 529546 571909 617662 667075 CASH BUDGET Qtr 1 Qtr 2 Qtr 3 Qtr 4 H Opening Balance 1,70,000 1,30,000 1,30,000 1,30,000 I Cash Receipts 9,34,668 10,09,405 10,90,158 11,77,370 J=H+I Total cash available 11,04,668 11,39,405 12,20,158 13,07,370 Cash Payments: K Payments for supplies 5,29,546 5,71,909 6,17,662 6,67,075 L Purchase of machinery 3,00,000 M=0.25*A Wages,taxes and other costs 2,45,160 2,64,773 2,85,955 3,08,831 N Quarterly interest payment 1,80,000 1,80,000 1,80,000 1,80,000 P Wages and Salaries 50,000 50,000 50,000 50,000 Q Payments for Rent 40,000 40,000 40,000 40,000 R=K+L+M+N+P+Q Total cash payments 10,44,706 11,06,682 14,73,617 12,45,906 S=J-R Excess /(shortage ) of Cash 59,963 32,724 -2,53,459 61,464 T Minimum Balance Required 1,30,000 1,30,000 1,30,000 1,30,000 U=T-S Short Term Loan/Borrowing 70,038 97,276 3,83,459 68,536 V=S+U Ending Balance 1,30,000 1,30,000 1,30,000 1,30,000
 Please Discuss in case of Doubt Best of Luck. God Bless Please Rate Well

#### Earn Coins

Coins can be redeemed for fabulous gifts.

Similar Homework Help Questions
• ### I- KEASER MANUFACTURING WORKING CAPITAL MANAGEMENT You have recently been hired by Keaser Manufacturing to work...

I- 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...

• ### I- KEASER MANUFACTURING WORKING CAPITAL MANAGEMENT (60 ptos) You have recently been hired by Keaser Manufacturing...

I- KEASER MANUFACTURING WORKING CAPITAL MANAGEMENT (60 ptos) 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...

• ### You have recently beenhired by Piepkorn Manufacturing to work in its newly established treasury department. Piepkorn...

You have recently beenhired by Piepkorn Manufacturing to work in its newly established treasury department. Piepkorn Manufacturing is a small company that produces cardboard oxes in a variety of sizes. Gary Piepkom, the owner of the company, works primarily in the sales and production areas. 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 you've been brought in to do. The...

• ### KEAFER MANUFACTURING WORKING CAPITAL MANAGEMENT You have recently been hired by Keafer Manufacturing to work in...

KEAFER MANUFACTURING WORKING CAPITAL MANAGEMENT You have recently been hired by Keafer Manufacturing to work in its newly established treasury department. Keafer Manufacturing is a small company that produces highly customized cardboard boxes in a variety of sizes for different purchasers. Adam Keafer, 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...

• ### Chapter 7 CASE You have just been hired as a management trainee by Cravat Sales Company,...

Chapter 7 CASE You have just been hired as a management trainee by Cravat Sales Company, a nationwide distributor of a designer's silk ties. The company has an exclusive franchise on the distribution of the ties, and sales have grown so rapidly over the last few years that it has become necessary to add new members to the management team. You have been given responsibility for all planning and budgeting. Your first assignment is to prepare a master budget for...

• ### Carter Corporation prepares its master budget on a quarterly basis. The following data have been assembled...

Carter Corporation prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparation of the master budget for the second quarter of 2019: Actual sales for March and budgeted sales for the next four months are as follows: March                                                                        \$120,000 April                                                                          150,000 May                                                                           160,000 June                                                                           100,000 July                                                                            110,000 The company's gross profit rate is 44 percent of sales. Monthly expenses are budgeted as follows: salaries and wages, \$12,000 per month; advertising, \$15,000 per...

• ### You have just been hired as a new management trainee by Earrings Unlimited, a distributor of...

You have just been hired as a new management trainee by Earrings Unlimited, a distributor of earrings to various retail outlets located in shopping malls across the country. In the past, the company has done very little in the way of budgeting and at certain times of the year has experienced a shortage of cash. Since you are well trained in budgeting, you have decided to prepare a master budget for the upcoming second quarter. To this end, you have...

• ### You have just been hired as a new management trainee by Earrings Unlimited, a distributor of...

You have just been hired as a new management trainee by Earrings Unlimited, a distributor of earrings to various retail outlets located in shopping malls across the country. In the past, the company has done very little in the way of budgeting and at certain times of the year has experienced a shortage of cash. Since you are well trained in budgeting, you have decided to prepare a master budget for the upcoming second quarter. To this end, you have...

• ### Carter Corporation prepares its master budget on a quarterly basis. The following data have been assembled to assi...

Carter Corporation prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparation of the master budget for the second quarter of 2019: a. Actual sales for March and budgeted sales for the next four months are as follows: March April May June July \$120,000 150,000 160,000 100,000 110,000 b. The company's gross profit rate is 44 percent of sales. c. Monthly expenses are budgeted as follows: salaries and wages, \$12,000 per month;...

• ### You have just been hired as a new management trainee by Earrings Unlimited, a distributor of...

You have just been hired as a new management trainee by Earrings Unlimited, a distributor of earrings to various retail outlets located in shopping malls across the country. In the past, the company has done very little in the way of budgeting and at certain times of the year has experienced a shortage of cash. Since you are well trained in budgeting, you have decided to prepare a master budget for the upcoming second quarter. To this end, you have...