Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

CHAPTER CASE 16 17 Stanley Manufacturing Working Capital Management, Part 1 You have recently been hired by Stanley Manufacturing to work in its newly established

CHAPTER CASE 16 17 Stanley Manufacturing Working Capital Management, Part 1

You have recently been hired by Stanley Manufacturing to work in its newly established treasury department. Stanley Manufacturing is a small company that produces cardboard boxes in a variety of sizes. Gary Stanley, 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 is what you've been brought in to do.

The company currently has a cash balance of $150,000 and plans to purchase new box folding machinery in the fourth quarter at a cost of $300,000. 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 Stanley has projected the following gross sales for each of the next four quarters:

Q1

Q2

Q3

Q4

Q1 Next Year

Gross Sales

$900,000.

$920,000

$935,000

$950,000

$960,000

Gross sales for the first quarter of next year are projected at $960,000.

Stanley 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 $90,000 on its long-term debt.

The company uses a local bank for its short-term financial needs. It pays 2.00 percent per quarter on all short-term borrowing and maintains a money market account that pays 1.00 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 policies. He has also asked you to prepare additional plans based on changes in several inputs.

Hint create a spreadsheet that calculate each Quarters; Sales, Payable paid (current and previous quarter), Wages, taxes, and other costs, Interest, to determine cash flow. Also for cash paid for material (A/P) on an average 53 days use Payables from previous quarter Current sales X .5 X (53/90) Payables from current quarter Current sales X .5 X [(90-53)/90]

QUESTIONS

  1. Use the numbers given to complete the cash budget and short-term financial plan at the $100,000. Target Cash balance level.
  2. Rework the cash budget and short-term financial plan assuming Stanley changes to a target balance of $80,000.

1.

Cash Budget

Q1

Q2

Q3

Q4

Beginning Cash

Net Cash Inflows

Ending cash Balance

Minimum Cash Balance

Cumulative Surplus

Short Term Financing Plan

Q1

Q2

Q3

Q4

Target cash balance

Net cash inflow

New 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

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Performance Auditing Of Public Sector Property Contracts

Authors: Lori Keating

1st Edition

0566089998, 978-0566089992

More Books

Students also viewed these Accounting questions

Question

What is the preferred personality?

Answered: 1 week ago

Question

What is the relationship between humans?

Answered: 1 week ago