- Sales: The marketing expert and the newly created customer service personnel developed sales projections based on historical data and forecast research.
- Other cash receipt: Rental income $15,000 per month.
- Production material: The production manager forecasted material cost based on cost quotes from reliable vendors, the average of which is 50 percent of sales.
- Other production cost: Based on historical cost data, this cost on an average is 30 percent of the material cost and occurs in the month after material purchase.
- Selling and marketing expense: Five percent of sales
- General and administrative expense: Twenty percent of sales
- Interest payments: Payable in December – $75, 000
- Tax payments: Quarterly due 15th of April, July, October, and January – $15,000
- Minimum cash balance desired: – $ 25,000 per month
- Cash balance start of month (December):$15,000
- Available short-term annual interest rate is 8 percent, long-term debt rate is 9 percent, and long-term equity is 10 percent. All funds would be available the first month when the firm encounters a deficit.
- Dividend payment: None
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Cash Inflow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Outflows |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Material Purchases (reference only) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment for Material Purchase |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100% in month after purchase |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Cash Payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other production cost 30% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of Material cost paid month |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
after Purchase |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and Marketing Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and Adminstrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax Payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend Payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Cash Outlfows |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Gain/(Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Balance start of the month |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Gain/loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Balance at end of month |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minium cash Balance desired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Surplus cash (deficit) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External Financing Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External Financing Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
at start of month |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Financing Required |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(negative amount from cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
suplus (deficit) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External Financing Requirement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External Financing Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
https://onlinestudiesprogram.com/wp-content/uploads/2021/07/LOGO-1-300x75.png
0
0
dennoh
https://onlinestudiesprogram.com/wp-content/uploads/2021/07/LOGO-1-300x75.png
dennoh2021-08-04 01:37:562021-08-04 01:37:56I am not clear on what formulas or even how to do the assignment below. if I need to pay more let me know