Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

a. Using the information provided, construct a monthly cash budget for October through December 2021. Based on your analysis, will Noble enjoy a surplus of

image text in transcribedimage text in transcribed

a. Using the information provided, construct a monthly cash budget for October through December 2021. Based on your analysis, will Noble enjoy a surplus of cash, or require external financing?

b. Construct a pro forma income statement for the first fiscal quarter of 2022 (Oct. through Dec. 2021) and a pro forma balance sheet as of December 31, 2021. What is your estimated external funding required for December 31?

c. Does the December 31, 2021 estimated external financing equal your cash surplus (deficit) for this date from your cash budget?

d. Based on your answers above, construct a cash flow forecast for Noble for the period October through December 2021.

NOBLE EQUIPMENT CORP. Facts and assumptions Sales ( 20 percent for cash, the rest on 30 -day credit terms): \begin{tabular}{|c|c|c|c|c|c} \hline \multicolumn{3}{|c|}{ 202l Actual } & \multicolumn{3}{c|}{ 2021 Projected } \\ \hline July & August & September & October & November & December \\ \hline 76,000 & 88,000 & 266,000 & 125,000 & 51,000 & 53,000 \\ \hline \end{tabular} Purchases (all on 60-day terms): \begin{tabular}{|l|c|r|rrr} \multicolumn{3}{|c|}{ 2021 Actual } & \multicolumn{3}{c|}{ 2021 Projected } \\ \hline July & August & September & October & November & December \\ \hline 116,000 & 122,000 & 257,000 & 62,000 & 27,000 & 26,000 \\ \hline \end{tabular} \begin{tabular}{l|r|} \hline Salaries payable monthly & 20,000 \\ \hline Principal payment on debt due in December & 25,700 \\ \hline Interest due in December & 9,000 \\ \hline Dividend payable in December & 15,000 \\ \hline Taxes payable in November & 19,000 \\ \hline Addition to accumulated depreciation in December & 4,000 \\ \hline Cash balance on October 1,2021 & 34,000 \\ \hline Minimum desired cash balance & 15,000 \\ \hline \end{tabular} NOBLE EQUIPMENT CORP. INCOME STATEMENT (\$ thousands) Fiscal year ended September 30,2021 BALANCE SHEET (S thousands) September 30,2021 'Cost of goods sold consists entirely of items purchased during the 2 Selling and administrative expenses consist entirely of salaries. 3 Depreciation is straight-line at the rate of $4,000 per quarter. 4 Accrued expenses are not expected to change in the last quarter. S A2s.7 doe December 2021. No paymens for remuinder of year

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

Step: 3

blur-text-image

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

Managing Component Based Development In Global Teams

Authors: J. Kotlarsky, I. Oshri

2009 Edition

0230222447, 978-0230201101

More Books

Students also viewed these Accounting questions

Question

What were your most important educational experiences?

Answered: 1 week ago

Question

Which personal relationships influenced you the most?

Answered: 1 week ago