Treasury Management

Activity No. 2 – Cash Budget

Problem:

Terrel Manufacturing expects stable sales through the summer months of June, July, and Aug

Requirement
A. Construct a cash budget for June, July, and August, assuming the

B. The sales projections may not be accurate due to the lack of exp

Solution

Sales ( Cash)
Less: Cash Disbursements

Total Cash Disbursements

Net cash flow
Add: Beginning Cash Balance
Ending Cash Balance
Less: Min Cash
Required Financing
Excess Cash

Solution
 Sales ( Cash)
Less: Cash Disbursements

Total Cash Disbursements

Net cash flow
Add: Beginning Cash Balance
Ending Cash Balance
Less: Min Cash
Required Financing
Excess Cash

Solution

Sales ( Cash)
Less: Cash Disbursements

Total Cash Disbursements

Net cash flow
Add: Beginning Cash Balance
Ending Cash Balance
Less: Min Cash
Required Financing
Excess Cash

C. How much is the expected financing requirement if the most pessm

> The expected financing requirement would be 209,000 if the mos

D How much is the expected investing arrangement if the most optim

> The expected investing arrangement would be 349,000 if the mos
hrough the summer months of June, July, and August of $500,000 per month. The firm will make purchases of $35

budget for June, July, and August, assuming the firm has a beginning cash balance of $100,000 in June

ions may not be accurate due to the lack of experience by a newly-hired sales manager. If the sales manager b

JUNE

Pessimistic Most Likely

400,000 500,000

Purchases 350,000 350,000

Wages and Salaries 60,000 60,000
Variable portion ( Wages and Sal28,000 35,000
Principal and Interest 100,000 100,000
Purchase of Fixed Assets
Tax Payments 20,000 20,000
558,000 565,000
(158,000) (65,000)
sh Balance 100,000 100,000
(58,000) 35,000

58,000
35,000
 JULY

Pessimistic Most Likely

400,000 500,000

Purchases 350,000 350,000

Wages and Salaries 60,000 60,000
Variable portion ( Wages and Sal28,000 35,000
Principal and Interest
Purchase of Fixed Assets 75,000 75,000
Tax Payments
513,000 520,000
(113,000) (20,000)
sh Balance (58,000) 35,000
(171,000) 15,000

171,000
15,000

AUGUST

Pessimistic Most Likely

400,000 500,000

Purchases 350,000 350,000

Wages and Salaries 60,000 60,000
Variable portion ( Wages and Sal28,000 35,000
Principal and Interest
Purchase of Fixed Assets
Tax Payments
438,000 445,000
(38,000) 55,000
sh Balance (171,000) 15,000
(209,000) 70,000

209,000
70,000

xpected financing requirement if the most pessmistic sales figues materializes over the three months period
nancing requirement would be 209,000 if the most pessimistics sales figures materializes over the 3 months pe

xpected investing arrangement if the most optimistic sales figures materializes over the three months period
vesting arrangement would be 349,000 if the most optimistics sales figures materializes over the 3 months per
. The firm will make purchases of $350,000 per month during these months. Wages and salaries are estimated at

sh balance of $100,000 in June

sales manager. If the sales manager believes the most optimistic and pessimistic estimates of sales are $600,

Optimistic
600,000

350,000
60,000
42,000
100,000

20,000
572,000
28,000
100,000
128,000

128,000
 Optimistic
600,000

350,000
60,000
42,000

75,000

527,000
73,000
128,000
201,000

201,000

Optimistic
600,000

350,000
60,000
42,000

452,000
148,000
201,000
349,000

349,000

ializes over the three months period

ures materializes over the 3 months period.

rializes over the three months period

res materializes over the 3 months period.
nd salaries are estimated at $60,000 per month plus 7 percent of sales. The firm must make a principal and in

estimates of sales are $600,000 and $400,000, respectively, what are the monthly net cash flows and required
ke a principal and interest payment on an outstanding loan in June of $100,000. The firm plans a purchase of

sh flows and required financing or excess cash balances?

m plans a purchase of a fixed asset costing $75,000 in July. The second quarter tax payment of $20,000 is also
ent of $20,000 is also due in June. All sales are for cash.