ASSIGNMENT QUESTIONS Case: Cuijpers Manufacturing Working Capital Management You recently have been hired by Cuijpers Manufacturing to work in its newly established treasury department. Cuijpers Manufacturing is a small company that produces cardboard boxes in a variety of sizes. Wendy Cuijpers, 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 system, the finance area needs work, and that's what you've been brought in to do. The company currently has a cash balance of$138,000 and plans to purchase new box-folding machinery in the fourth quarter at a cost of $275,000. The purchase ofthe machinery will be made with cash because ofthe 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. Wendy Cuijpers has projected the following gross sales for each of the next four quarters: Q1 Q2 Q3 Q4 Gross sales $777,500 $826,500 $896,000 $832,000 Gross sales for the first quarter of next year are projected at $815,000. Cuijpers typically orders 50 percent of next qua rter'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 $105,000 on its long-term debt. The company uses a local bankfor 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. Wendy has asked you to prepare a cash budget and short-term financial plan for the company under the current policies. She 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 short-term financial plan assuming Cuijpers changes to a target balance of $80,000. 3. Provide a written professional advisory letter to Wendy Cuijpers on the potential purchase of the box-folding machinery Cuijpers MANUFACTURING Cash Budget Q1 Q2 Q3 Q4 Beginning cash balance Net cash inflow Ending cash balance Minimum cash balance Cumulative surplus (deficit)Cuijpers MANUFACTURING Short-Term Financial Plan Q1 Q2 Q3 Q4 Target cash balance Net cash inflow New short-term investments Income from short-term investments Short-term investments sold New short-term borrowing Interest on short-term borrowing 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