You have recently been hired by Essex Manufacturing to work in its newly established treasury department....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You have recently been hired by Essex Manufacturing to work in its newly established treasury department. Essex Manufacturing is a small company that produces cardboard boxes in a variety of sizes. Gary Smith, 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 systerm, the finance area needs wark, and that's what you've been brought in to do. The company currently has a cash balance of $154,000 and plans to purchase new box folding machinery in the third quarter at a cost of $500,000. The purchase of the machinery will be made with cash because of the discount offered. The company's policy is to maintain a target cash balance of $100,000. All sales are in cash and all purchases are made on credit. Gary has projected the following gross sales for each of the next four quarters: Gary has projected the following gross sales for each of the next four quarters: Q1 Q2 Q3 Q4 $755,000 $820,000 $860,000 $890,000 Gross Sales Gross sales for the first quarter of next year are projected at $908,000. Fssex typically orders 50 percent of next quarter's projected gross sales in the current quarter, and suppliers are typically paid in 53 days. Wages, taxes, and other costs run about 30 percent of gross sales. The company has a quarterly interest payment of $115,000 on its long-term debt. The company uses a local bank for its short-term financial needs. It pays 1.5 percent per quarter on all short-term borrowing and maintains a money market account that pays 1 percent per quarter on all short term deposits. Gary has asked you to prepare a cash budget and short-term financial plan for the company under the current palicies. He has also asked you to prepare additional plans based on changes in several inputs. QUESTIONS 1. Use the numbers given to complete the cash budget and short-term financial plan. 2. Rework the cash budget and shart-term financial plan assuming Essex changes to a target cash balance of $80,000. HINTS Payables paid previous quarter = 50% Current Sales times (53/90) Payables paid current quarter = 50% Current Sales times [(90-53)/90] Cash surplus used to reduce short term debt before short term investing In addition to completing the following Tables you must also provide a well formatted excel spreadsheet of Quarterly Net Cash Flow. Essex Manufacturing Essex Manufacturing Cash Budget Q1 Q2 Q3 Q4 Beginning Cash Balance Net Cash Flow Ending Cash Balance Minimum Cash Balance Cumulative Surplus / Deficit Essex Manufacturing Short Term Financial Plan Q1 Q2 Q3 Q4 Target Cash Balance Short Term Financial Plan Q1 Q2 Q3 Q4 Target Cash Balance Net Cash Inflow New Short-Term Investment Short-Term inv, Income Short-Term Inv. Sold New Short-Term Rorrowings Interest on Short-Term Borrowings Short-Term Borrowing Repaid Ending Cash Balance Minimum Cash Balance Cumulative Surplus / Deficit Beginning Short-Term Investments Ending Short-Term Investments Beginning Short-Term Debt Ending Short-Term Debt You have recently been hired by Essex Manufacturing to work in its newly established treasury department. Essex Manufacturing is a small company that produces cardboard boxes in a variety of sizes. Gary Smith, 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 systerm, the finance area needs wark, and that's what you've been brought in to do. The company currently has a cash balance of $154,000 and plans to purchase new box folding machinery in the third quarter at a cost of $500,000. The purchase of the machinery will be made with cash because of the discount offered. The company's policy is to maintain a target cash balance of $100,000. All sales are in cash and all purchases are made on credit. Gary has projected the following gross sales for each of the next four quarters: Gary has projected the following gross sales for each of the next four quarters: Q1 Q2 Q3 Q4 $755,000 $820,000 $860,000 $890,000 Gross Sales Gross sales for the first quarter of next year are projected at $908,000. Fssex typically orders 50 percent of next quarter's projected gross sales in the current quarter, and suppliers are typically paid in 53 days. Wages, taxes, and other costs run about 30 percent of gross sales. The company has a quarterly interest payment of $115,000 on its long-term debt. The company uses a local bank for its short-term financial needs. It pays 1.5 percent per quarter on all short-term borrowing and maintains a money market account that pays 1 percent per quarter on all short term deposits. Gary has asked you to prepare a cash budget and short-term financial plan for the company under the current palicies. He has also asked you to prepare additional plans based on changes in several inputs. QUESTIONS 1. Use the numbers given to complete the cash budget and short-term financial plan. 2. Rework the cash budget and shart-term financial plan assuming Essex changes to a target cash balance of $80,000. HINTS Payables paid previous quarter = 50% Current Sales times (53/90) Payables paid current quarter = 50% Current Sales times [(90-53)/90] Cash surplus used to reduce short term debt before short term investing In addition to completing the following Tables you must also provide a well formatted excel spreadsheet of Quarterly Net Cash Flow. Essex Manufacturing Essex Manufacturing Cash Budget Q1 Q2 Q3 Q4 Beginning Cash Balance Net Cash Flow Ending Cash Balance Minimum Cash Balance Cumulative Surplus / Deficit Essex Manufacturing Short Term Financial Plan Q1 Q2 Q3 Q4 Target Cash Balance Short Term Financial Plan Q1 Q2 Q3 Q4 Target Cash Balance Net Cash Inflow New Short-Term Investment Short-Term inv, Income Short-Term Inv. Sold New Short-Term Rorrowings Interest on Short-Term Borrowings Short-Term Borrowing Repaid Ending Cash Balance Minimum Cash Balance Cumulative Surplus / Deficit Beginning Short-Term Investments Ending Short-Term Investments Beginning Short-Term Debt Ending Short-Term Debt
Expert Answer:
Answer rating: 100% (QA)
1 Essex Manufacturing Cash Budget Q1 Q2 Q3 Q4 Beginning cash balance a 154000 398944 439722 9444 Rec... View the full answer
Related Book For
Corporate Finance
ISBN: 978-0077861759
10th edition
Authors: Stephen Ross, Randolph Westerfield, Jeffrey Jaffe
Posted Date:
Students also viewed these accounting questions
-
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...
-
You have recently been hired by Keafer Manufacturing to work in its established treasury department. Keafer Manufacturing is a small company that produces highly customized cardboard boxes in a...
-
You have recently been hired by Piepkorn Manufacturing to work in its newly established treasury department. Piepkorn Manufacturing is a small company that produces cardboard boxes in a variety of...
-
Given the following data: Calculate ÎH for the reaction On the basis of enthalpy change, is this a useful reaction for the synthesis of ammonia? AH - 92 kJ () + AH = -484 k (g) ON OH 88
-
What is the major difference between judgmental and convenience sampling?
-
A janitor is pushing an \(11-\mathrm{kg}\) trashcan across a level floor at constant speed. The coefficient of friction between can and floor is 0. 10 . (a) If the janitor is pushing horizontally,...
-
Revamp of a toluene hydrodealkylation process. This problem considers some waste-minimization concepts involving recycle to extinction - a heuristic for process synthesis. However, in this exercise,...
-
You are the manager of a restaurant that delivers pizza to college dormitory rooms. You have just changed your delivery process in an effort to reduce the mean time between the order and completion...
-
Q1. Jassim Compagny is producing only one product. Two types of direct materials are used to produce this product: direct material type( A) and direct material type B. The estimated data for Jassim...
-
Consider the operations of a fast-food restaurant serving pre-made pasta dishes to its guests. The operation consists of four steps. Each customer is first greeted and offered a menu and a tray,...
-
The incentive to consume tax-deductible goods, instead of nondeductible goods, increases when
-
How did New York Times v. Sullivan change the face of defamation?
-
True Or False Those who distribute or sell defamatory materials are liable even if they can show they had no reason to believe the materials were defamatory.
-
____________ statutes may bar a plaintiffs recovery if the defendant withdraws a defamatory statement within a given time period.
-
True Or False In cases of slander, pecuniary losses are not necessary.
-
True Or False A defamation plaintiff who suffers no quantifiable damages cannot go to trial.
-
What does the following program write on the screen? #include int main(void) { 01: 02: 03: 04: 05: 06: 07: 08: 09: 10: 11: } int A=1, B=0, C; C= A && A B && !B; printf("%d", c); return 0;
-
Quadrilateral EFGH is a kite. Find mG. E H <105 G 50 F
-
The Le Bleu Company has a ratio of long- term debt to total assets of .35 and a current ratio of 1.25. Current liabilities are $ 950, sales are $ 5,780, profit margin is 9.4 percent, and ROE is 18.2...
-
What rule should a firm follow when making financing decisions? How can firms create valuable financing opportunities?
-
David McClemore, the CFO of Ultra Bread, has decided to use an APT model to estimate the required return on the companys stock. The risk factors he plans to use are the risk premium on the stock...
-
How the duration of a sprint can be decided?
-
Variants and exception handlers are alternate flows for a use case. In which situations should one or the other be used?
-
Why estimating software development effort is so difficult? What are the obstacles?
Study smarter with the SolutionInn App