Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Assume actual cash receipts and disbursements will follow the pattern below: (Note: Receivables and Payables of 12/31/x1 will have a cash impact in 20x2.) 1.

Assume actual cash receipts and disbursements will follow the pattern below: (Note: Receivables and
Payables of 12/31/x1 will have a cash impact in 20x2.)
1. 16.00% of sales for the year are made in November and December. Since our customers have 60 day terms
those funds will be collected be collected in January and February.
2. 85.00% of material purchases will be paid during the year, the remaining portion will be paid in Januay or February.
3. All other manufacturing and operating costs are paid for when incurred.
4. The budgeted depreciation expense is equal to 0.6% of the fixed manufacturing, selling and administrative expenses.
5. Minimum Cash Balance needed for 20x2, $160,000 .
I See The Light
Projected Cash Budget
For the Year Ending December 31, 20x2
Round dollars to two places, $##.##
Beginning Cash Balance
Cash Inflows:
Sales Collections:
Account Receivable (Sales last year not collected) $ 67,500.00 {10.02}
Sales made and collected in 20x2 {10.03}
Cash Available {10.04}
Cash Outflows:
Purchases
Accounts Payable (Purchases last year)
Purchases made and paid for in 20x2 {10.05}
Other Manufacturing Costs
Direct Labor
Total Manufacturing Overhead
Selling and Administrative
Less: Depreciation {10.06}
Total Cash Outflows {10.07}
Budgeted Cash Balance before financing {10.08}
Needed Minimum Balance
Amount to be borrowed (if any) {10.09}
Budgeted Cash Balance {10.10}

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

Financial Accounting

Authors: Jerry J. Weygandt, Paul D. Kimmel, Donald E. Kieso

7th Edition

978-0470477151, 978-0-470-5562, 470556242, 0-470-55624-2, 9780470556245, 978-0470507018

More Books

Students also viewed these Accounting questions

Question

How might Katey's mood changes affect her life in the future?

Answered: 1 week ago