Purchase Solution

# Cyrus Brown Manufacturing (CBM): Develop a Cash Budget and evalulate it

Not what you're looking for?

To avoid any uncertainty regarding his business' financing needs at the time when such needs may arise, Cyrus Brown wants to develop a Cash Budget for his latest venture- Cyrus Brown Manufacturing (CBM). He has estimated the following sales forecast for CBM over the next nine months:

March April May June July August September October November
Sales 250000 275000 320000 450000 575000 700000 825000 350000 285000
Direct costs 187500 206250 240000 337500 431250 525000 618750 262500

He has also gathered the following collection estimates regarding the forecast sales: Collection within the month of sale, 10%; collection the month following sales, 75%, and collection the second month following sales, 15%. Payments for direct manufacturing costs like raw materials and labor are made during the month that follows the one in which such costs have been incurred. These costs are estimated as follows:

Administrative salaries will approximately amount to \$35,000 a month; lease payments around \$15,000 a month; depreciation charges, 15,000 a month; a one-time new plant investment in the amount of \$95,000 is expected to be incurred and paid in June; income tax payments estimated to be around \$ 55,000 will be due in both June and September; and finally, miscellaneous costs are estimated to be around \$10,000 a month. Cash on hand on March 1 will be around \$50,000; and a minimum cash balance of \$50,000 shall be on hand at all times.

a. Prepare a monthly cash budget for Cyrus Brown Manufacturing for the nine month period, March through November.
b. Prepare an estimate of the required financing needs (or excess funds) for each month during the budget period.
c. Based on you findings in part b, will the company need any outside financing? What is the minimum line of credit that CBM will need?
d. What do you think of CBM's cash position during the budget period? Do you see any concerns for the company in this regard?
e. If you were a bank manager would you want CBM as your client? Why or why not?

##### Solution Summary

The very comprehensive solution presented in Excel is easy to follow and complete with explanations and separate schedules.

##### Production and cost theory

Understanding production and cost phenomena will permit firms to make wise decisions concerning output volume.

##### Understanding the Accounting Equation

These 10 questions help a new student of accounting to understand the basic premise of accounting and how it is applied to the business world.

##### Employee Orientation

Test your knowledge of employee orientation with this fun and informative quiz. This quiz is meant for beginner and advanced students as well as professionals already working in the HR field.

##### Motivation

This tests some key elements of major motivation theories.

##### Balance Sheet

The Fundamental Classified Balance Sheet. What to know to make it easy.