# Cyrus Brown wants to develop a cash budget for his latest venture

Question # 00005211 Posted By: spqr Updated on: 12/12/2013 10:40 AM Due on: 12/30/2013
Subject Accounting Topic Accounting Tutorials:
Question
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 9 months:

March \$100,000
April \$275,000
May \$320,000
June \$450,000
July \$700,000
August \$700,000
September \$825,000
October \$500,000
November \$115,000

He has also gathered the following collection estimates regarding the forecast sales:

Payment collection within the month of sale = 25%
Payment collection the month following sales = 55%
Payment collection the second month following sales = 20%
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:

March \$187,500
April \$206,250
May \$375,000
June \$337,500
July \$431,250
August \$640,000
September \$395,000
October \$425,000

Additional financial information is 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.
To receive full credit on this assignment, please show all work, including formulas and calculations used to arrive at the financial values.

Group Project Guidelines:

As a group, prepare a monthly cash budget for Cyrus Brown Manufacturing for the 9-month period of March through November.
Use Microsoft Excel to prepare the monthly cash budget.
Will the company need any outside financing?
What is the minimum line of credit that CBM will need?
What do you think of CBM's cash position during the budget period? Do you see any concerns for the company in this regard?
If you were a bank manager, would you want CBM as your client? Why or why not?
It is up to the members of the group to divide the assignment tasks evenly. You will be graded on group participation
Your submitted Group Project (200 points) must include the following:

100 Points. A Microsoft Excel spreadsheet that contains your group's monthly cash budget for Cyrus Brown Manufacturing.
100 Points. A double-spaced Word document of 1–2 pages that contains your answers to the questions listed in the Assignment Guidelines.