Osaka Manufactures has the following budgeted cash stream for four quarters of an upcoming year i e 2021 The Beginning cash balance is $ 42,500 Management plans to spend $130,000 during the year on equipment purchases $50,000 in the first quarter, $40,000 in the second quarter, $20,000 in the third quarter and $20,000 in the fourth quarter Board of directors has approved cash dividends of $8,000 per quarter Collection from the customers are $ 230,000, $ 480,000, $740,000 $520,000 respectively in four quarters Direct Material Payments are $49,500, $72,300, $100,050 and $79,350 respectively over the four quarters Direct labor Payouts are $84,000, $192,000, $216,000 and $114,000 respectively over the four quarters MOH payment are $68,000, $96,800, $103,200 and $76,000 respectively Selling and admin expenses are $107,000, $143,000, $ 161,000 and $125,000 You are required to highlight excess deficiency of cash available over disbursement for each of four quarters and suitable action required to be taken on companys senior management part

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jul 17, 2024

Osaka Manufactures has the following budgeted cash stream for four quarters of an upcoming year i.e. 2021. The Beginning cash balance is $ 42,500 Management

Osaka Manufactures has the following budgeted cash stream for four quarters of an upcoming year i.e. 2021.

The Beginning cash balance is $ 42,500
Management plans to spend $130,000 during the year on equipment purchases $50,000 in the first quarter, $40,000 in the second quarter, $20,000 in the third quarter and $20,000 in the fourth quarter
Board of directors has approved cash dividends of $8,000 per quarter
Collection from the customers are $ 230,000, $ 480,000, $740,000 & $520,000 respectively in four quarters
Direct Material Payments are $49,500, $72,300, $100,050 and $79,350 respectively over the four quarters
Direct labor Payouts are $84,000, $192,000, $216,000 and $114,000 respectively over the four quarters
MOH payment are $68,000, $96,800, $103,200 and $76,000 respectively
Selling and admin expenses are $107,000, $143,000, $ 161,000 and $125,000

You are required to highlight excess/deficiency of cash available over disbursement for each of four quarters and suitable action required to be taken on companys senior management part.