You are a relatively recent hire to the hartz & co.

You are a relatively recent hire to the Hartz & Co., a local manufacturer of plumbing supply products. You have been asked to prepare for a presentation to the company’s management a condensed cash-flow statement for the months of November and December, 2013.                                                     The cash balance at November 1st was $51,000. It is the company’s policy to maintain a minimum cash balance of $51,000 at the end of each month. Cash receipts (from cash sales and collection of accounts receivable) are projected to be $563,700 for November and $455,000 for December. Cash disbursements (sales commissions, advertising, delivery expense, wages, utilities, etc.), prior to financing activity, are scheduled to be $554,000 in November and $500,700 in December.                                                     Borrowing, when needed, is done at the beginning of the month – in increments of $1,000. The annual interest rate on any such loans is estimated to be 13.00%. Interest on any outstanding loans is paid in cash at the end of the month. Interest on any outstanding loans is paid in cash at the end of the month. Repayments of principal (if any, in whole dollars) are assumed to occur at the end of the month. As of November 1st, the company has a $51,000 short-term loan from the local bank.                                                     Required   Use the preceding information to prepare the cash budget for November and December. (Hint: The December 31st cash balance should be $51,483.)                                                                         Data Input                                                   Cash balance, November 1st       $51,000                                       Minimum required cash balance     $51,000                                       Budgeted cash receipts:                                               November         $563,700                                       December         $455,000                                       Budgeted cash disbursements:                                             November         $554,000                                       December         $500,700                                       Interest rate on borrowings       13.0% per year                                     Short-term loan payable, as of November 1st   $51,000                                       Borrowings in increments of       $1,000                                                                                         Solution                                                             Select from dropdown                                               Select from dropdown                                                                                                         November     December                               Cash balance, beginning         Formula     Formula                               Plus: Cash receipts           Formula     Formula                               Total Cash Available         Formula     Formula                                                                                   Cash disbursements, prior to financing       Formula     Formula                               Plus: Minimum cash balance (given)       Formula     Formula                               Total Cash Needed           Formula     Formula                                                                                   Excess (deficiency of) cash, before financing effects   Formula     Formula                                                                                   Financing:                                                 Balance Short term loan beginning of month   Formula     Formula                                 Short-term borrowing, beginning of the month*     Formula     Formula                               Repayments (loan principal), end of the month     Formula     Formula                               Balance Short term loan end of month   Formula     Formula                                 Interest (@13.00%), paid in cash @ end of the month   Formula     Formula                               Total effects of financing         Formula     Formula                                                                                   Ending cash balance         Formula     Formula                                                                                                                                       * Hint: the borrowing is at the beginning of the month                                         therefore your algebra needs the following:                                           what you borrow needs to include the interest to be paid                                         interest to be paid needs to be a function of the amount borrowed and any existing balance                                 therefore a circular reference problem                                           so, use High School algebra                                             amount to borrow = AM                                               amount of interest = I                                               formulate two linear equations                                               AM = f() → AM =   -I35+I =  -I35+(H38+AM)*H18/12 IF(I35-H38*H18/12-(I29-I33)*H18/12<0, Borrow, Not Borrow)                       I = f() → I =  (H38+I39)*H18/12         Borrow = Roundup in multiples of borrowing amounts                     solve for AM and I               Not Borrow = 0                                                                                                                                                                                         The repayment is at the end of the month                                           You need two IF statements:                                             IF (There is a loan balance , IF (Excess cash, Make a repayment , Do not make repayment) , Do not make repayment)                             Make a repayment =  MIN (Amount borrowed or The Amount of excess cash available)                                   Make the repayment in whole dollars – use INT                                                                                                                                                                                                     Test your model’s algebra by entering various amounts for Cash receipts:                                     e.g. 0                                                   100,000                                                   500,000                                                   750,000                                              
Order a unique copy of this paper
(550 words)

Approximate price: $22

Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
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

We value our customers and so we ensure that what we do is 100% original..
With us you are guaranteed of quality work done by our qualified experts.Your information and everything that you do with us is kept completely confidential.

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.

Read more

Zero-plagiarism guarantee

The Product ordered is guaranteed to be original. Orders are checked by the most advanced anti-plagiarism software in the market to assure that the Product is 100% original. The Company has a zero tolerance policy for plagiarism.

Read more

Free-revision policy

The Free Revision policy is a courtesy service that the Company provides to help ensure Customer’s total satisfaction with the completed Order. To receive free revision the Company requires that the Customer provide the request within fourteen (14) days from the first completion date and within a period of thirty (30) days for dissertations.

Read more

Privacy policy

The Company is committed to protect the privacy of the Customer and it will never resell or share any of Customer’s personal information, including credit card data, with any third party. All the online transactions are processed through the secure and reliable online payment systems.

Read more

Fair-cooperation guarantee

By placing an order with us, you agree to the service we provide. We will endear to do all that it takes to deliver a comprehensive paper as per your requirements. We also count on your cooperation to ensure that we deliver on this mandate.

Read more

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:
The price is based on these factors:
Academic level
Number of pages