Dowling, Inc.       Cash Budget July through December 2015            Inflows:       Expected Gross Sales   May 1500 Sept 8000 During month 3/10,n/30 Expect 40% to take 3% discount June 2600 Oct 6000 1 month lag 40% July 3000 Nov 4000 2 mo

profileChelseasapienza

Dowling, Inc.

     

Cash Budget July through December 2015

    
      

Inflows:

     

Expected Gross Sales

 

May

1500

Sept

8000

During month 3/10,n/30

Expect 40% to take 3% discount

June

2600

Oct

6000

1 month lag

40%

July

3000

Nov

4000

2 month lag

20%

Aug

5000

Dec

6200

      
      

Purchases of Raw Material

     

Expected Gross Purchases

50% of next month's sales

    

Cash Payment 1 month lag

     
      

Outflows:

     

Payment of Purchases of Raw Materials

last month's purchases

    

Wages

7% of this months sales

    

Lease payments

12% of this months sales

    

Advertising Expense

10% of this months sales

    

 Insurance

$500 in December

    

Other expenses

$150 in July, $200 in Aug, $350 in Nov

   

Taxes

$10000 in Sept; $4500 in Dec

    

Property acquisition

$1450 in Sept

    
      

Beginning/Target Cash Balance

$1,000

    
    • 11 years ago
    • 5
    Answer(0)
    Bids(0)