eted Sales Cost of Goods Sold Gross Profit Selling Expenses & Admin. Expenses Ne

Question

eted Sales Cost of Goods Sold Gross Profit Selling Expenses & Admin. Expenses Net Income 10.01 8 Cash Budget 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. 22.00% 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. 80.00% 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, $165,000 l 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) Sales made and collected in 20x2 Cash Available 10.02 10.03 10.04 Cash Outflows: 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 10.08 10.09 Budgeted Cash Balance before financing Needed Minimum Balance Amount to be borrowed (if any)

Explanation / Answer

Cash Budget

Since last year purchase value is not given, total cash outflow cannot be found. However, all other parts are solved.

Budgeted Income Statement Sales 37000 55        2,035,000.00 Cost of Goods Sold        1,051,548.00 Gross Profit            983,452.00 Selling and administrative expenses            283,065.00 Net Income            700,387.00 Selling and administrative Expenses Fixed Selling Expenses                 33,000.00 Variable Selling Expenses               118,215.00 Fixed Adminstrative Expenses                 56,000.00 Variable Administrative Expenses                 75,850.00               283,065.00

Related Questions

Navigate

• Browse (All)
• Browse E
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.