A-Plus Writer - Here is what I have? Is it correct......

profileslejax
copy_of_lbj_co_cash_budget_solution_steve.xlsx

Cash Budget Template

SCHEDULE OF EXPECTED CASH COLLECTIONS FROM CUSTOMERS:
Credit Sales May June
April 65,800
May 26,850 62,650
June 22,500
Total Cash Collections 92,650 85,150
SCHEDULE FOR EXPECTED PAYMENTS FOR PURCHASE OF INVENTORY
Inventory purchases May June
April 117,000
May 54,000 81,000
June 25,200
Total Payments for Inventory Purchases 171,000 106,200
LBJ Company
Cash Budget
For the Two Months of May and June
May June
Cash balance $20,000 $24,500
Add: Receipts
Collections from customers 92,650 85,150
Sale of plant assets 33,000
Sale of new common stock 50,000
Cash sales 75,000 57,000
Total receipts 200,650 192,150
Total Available Cash 220,650 216,650
Less: Disbursements
Purchases of inventory 171,000 106,200
Operating expenses 15,000 15,000
Selling and administrative expenses 10,150 10,150
Equipment purchase 19,000
Dividend 20,000
Total disbursements 196,150 170,350
Excess (deficiency of available cash over disbursements) 24,500 46,300
Financing
Borrowings - 0
Repayments - 0
Ending cash balance $24,500 46,300

Qualitative Questions

1) What are the three sections of a Cash Budget, and what is included in each section?
The three sections are:
1) Cash receipt section – It includes cash received by the company from customers, any inetrest earned or dividend received and from any sale proceeds of plant assets.
2) Cash disbursement section – It includes payment of cash by the company for inventory, for dividend and for any other expenses.
3) Financing section – It includes borrowing and repayment of the borrowing along with inetrest by the company
2) Why is a Cash Budget so vital to a company?
Cash budget is ver important since it provides an estimation of cash outflow and inflow over a period of time and will report excess or shortfall of
cash. Cash is needed by the company to meet its day to day requirements. If the company doesnot maintain cash budget, it will create problem for
the company. It helpful in analyzing the requirement and source of cash.
3) What are the five basic principles of cash management that a company can follow in order to improve its chances of having adequate cash?
1) Reducing cash collection period which will results in quicker collection of cash.
2) Increasing payable period, so that available cash can be used for immediate gains. But delaying payment should be done in carefull way, so
that company credit rating should not get affected.
3) Maintaining optimum inventory level will result in good cash management.
4) Major capital expenditures should be planned in advance
5) Cash should not be kept idle. It will loses its value, so any excess cash should be invested in any short or long term plan.