Answered step by step
Verified Expert Solution
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}
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
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started