Autosave E LY5314 Saved Search File Home Insert Draw Page Layout Formulas Data Review View Help...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6659413baff7c_4356659413b307fe.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6659413c5b86d_4356659413bdea6d.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6659413ce9723_4366659413c88709.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6659413d89110_4376659413d2d999.jpg)
Transcribed Image Text:
Autosave E LY5314 Saved Search File Home Insert Draw Page Layout Formulas Data Review View Help A1 A BC D 35 36 x G H 37 8 Cash Budget 38 45 Assume actual cash receipts and disbursements will follow the pattern below (Note. Receivables and 49 Payables of 12/31/x1 will have a cash impact in 20x2) 50 51 1. 20.00% of sales for the year are made in November and December. Since our customers have 60 day terms 52 those funds will be collected be collected in January and February. 62 2 80.00% of material purchases will be paid during the year, the remaining portion will be paid in Januay or February 63 3. All other manufacturing and operating costs are paid for when incurred 64 4. The budgeted depreciation expense is equal to 0.6% of the foxed manufacturing, selling and administrative expenses 65 5 Minimum Cash Balance needed for 20x2, $150,000. 66 76 77 I See The Light Projected Cash Budget For the Year Ending December 31, 20x2 78 79 Beginning Cash Balance 80 90 91 92 93 94 104 105 106 107 100 118 119 120 Selling and Administrative 121 122 Cash inflows Sales Collections: Account Receivable (Sales last year not collected) Sales made and collected in 20x2 Cash Available Cash Outflows Purchases Accounts Payable (Purchases last year) Purchases made and paid for in 20x2 Other Manufacturing Costs Direct Labor Total Manufacturing Overhead Less Depreciation Total Cash Outflows 132 133 134 Budgeted Cash Balance before financing Needed Minimum Balance 135 136 Amount to be borrowed (if any) 137 130 Budgeted Cash Balance 139 140 141 142 143 144 145 146 Round dollars to two places, Saa as Introduction FAQ 1 2 3 4 5 6. 7 10 11 Ready Accessibility Investigat (10.02) (10.03) (1004) (10.05) (10.06) (10.07) (10.08) (10.09) (10.10) Autosave E LY5314 Saved Search File Home Insert Draw Page Layout Formulas Data Review View Help A1 A BC D 35 36 x G H 37 8 Cash Budget 38 45 Assume actual cash receipts and disbursements will follow the pattern below (Note. Receivables and 49 Payables of 12/31/x1 will have a cash impact in 20x2) 50 51 1. 20.00% of sales for the year are made in November and December. Since our customers have 60 day terms 52 those funds will be collected be collected in January and February. 62 2 80.00% of material purchases will be paid during the year, the remaining portion will be paid in Januay or February 63 3. All other manufacturing and operating costs are paid for when incurred 64 4. The budgeted depreciation expense is equal to 0.6% of the foxed manufacturing, selling and administrative expenses 65 5 Minimum Cash Balance needed for 20x2, $150,000. 66 76 77 I See The Light Projected Cash Budget For the Year Ending December 31, 20x2 78 79 Beginning Cash Balance 80 90 91 92 93 94 104 105 106 107 100 118 119 120 Selling and Administrative 121 122 Cash inflows Sales Collections: Account Receivable (Sales last year not collected) Sales made and collected in 20x2 Cash Available Cash Outflows Purchases Accounts Payable (Purchases last year) Purchases made and paid for in 20x2 Other Manufacturing Costs Direct Labor Total Manufacturing Overhead Less Depreciation Total Cash Outflows 132 133 134 Budgeted Cash Balance before financing Needed Minimum Balance 135 136 Amount to be borrowed (if any) 137 130 Budgeted Cash Balance 139 140 141 142 143 144 145 146 Round dollars to two places, Saa as Introduction FAQ 1 2 3 4 5 6. 7 10 11 Ready Accessibility Investigat (10.02) (10.03) (1004) (10.05) (10.06) (10.07) (10.08) (10.09) (10.10)
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Bowl-4-Fun installs automatic scorekeeping equipment with an invoice cost of $180,000. The elec trical work required for the installation costs $18,000. Additional costs are $3,000 for delivery and...
-
Bufford Appliance uses a perpetual inventory system. For its flat-screen television sets, the January 1 inventory was 3 sets at $600 each. On January 10, Bufford purchased 6 units at $660 each. The...
-
The Wrongway Ad Agency provides cars for its sales staff. In the past, the company has always purchased its cars from a dealer and then sold the cars after three years of use. The company's present...
-
What is the last step in the structured problem - solving approach? generate possible solutions establish criteria evaluate the result choose the best solution
-
4) As of 2019, GM (General Motors) cars made up 17% of all cars in the United States. You take an SRS of 350 car owners. What is the probability that your sample contains more than 20% of cars made...
-
In the Monroe Company, the following Job cards were totaled at the end of the month: ? Job 243 $5,750 Job 244 $4,980 Job 245 $3,675 Job 246 $4,250 Job 247 $5,100 Job 248 $3,800 ? Jobs 243 and 244...
-
What are the cellular and molecular mechanisms involved in the maintenance of homeostasis within multicellular organisms, and how do disruptions in these mechanisms lead to pathological conditions ?
-
You decide to quit using your credit card and want to pay off the balance of $ 1 2 , 5 0 0 in 4 years. Your interest rate is 2 0 . 3 % compounded monthly. What will your monthly payments be ?
-
All costs incidental to materials procurement and handling until they are issued are charged to the materials account by Cruz Mfg. Co. at a rate predetermined for each of the departments involved....
-
Sam Forbes and Jenny Hewes are senior vice-presidents of the First Creek Investment Council . They are co-directors of the company's pension fund management division, with Sam having responsibility...
-
Estimated liabilities involve an obligation to pay which of these? (a) An uncertain but reasonably estimated amount owed on a known obligation or (b) A known amount to a specific entity on an...
-
What two items determine the amount deducted from an employees wages for federal income taxes?
-
What amount of income tax is withheld from the salary of an employee who is single with three withholding allowances and earnings of $675 in a week?
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App