chapter 7 lecture notes

Total lots used in produckon 425

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: $1,370,000 $1,370,000 $6,500,000 Total mktg & admin costs $1,737,500 $1,737,500 $1,852,500 $2,082,500 $8,430,000 $1,120,000 $250,000 Lots from Revenue Budget VC/lot and Fixed Costs fm Mktg & Admin mgrs Preparing a Master Budget – Pull It All Together – Contrib Marg Stmt BuildIT BuildIT- PLUS Total Budgeted sales in lots Revenue Variable costs Manufacturing MarkeKng & AdministraKon ContribuGon margin Fixed costs Manufacturing MarkeKng & AdministraKon Profit before taxes $23,200,000 $9,600,000 13,440,000 1,480,000 $8,280,000 4,340,000 450,000 $4,810,000 $32,800,000 17,780,000 1,930,000 $13,090,000 5,250,000 6,500,000 $1,340,000 Proforma Statement = based on budget Cash Budget Purpose – determine if have the cash to sustain the projected operations Three components of a cash budget: –  Inflows –  Outflows –  Special items Cash Budget – Operating Inflows Proceeds from sales are the primary cash inflow from operations To calculate need Revenue Budget and the collection schedule Amarillo collects sales as follows: 60% in the first month 35% in the second month 5% in the third month Example: Quarter 1 sales were $6,270,000 Cash collected is: 1st month collect - $6,270,000 x 60% = $3,762,000 2nd month collect - $6,270,000 x 35% = $2,194,500 3rd month collect - $6,270,000 x 5% = $313,500 Cash Budget – Operating Inflows Collection Schedule: 60% in first month / 35% in second month / 5% in third month Last year's sales Quarter 1 sales Quarter 2 sales Quarter 3 sales Quarter 4 sales Total cash collected Cash Collected Quarter 1 Quarter 2 Quarter 3 $2,625,000 $350,000 $3,762,000 $2,194,500 $313,500 $3,762,000 $2,194,500 $4,920,000 $6,387,000 $6,306,500 $7,428,000 Quarter 4 $313,500 $2,870,000 $7,236,000 $10,419,500 Total $2,975,000 $6,270,000 $6,270,000 $7,790,000 $7,236,000 $30,541,000 Cash Budget – Operating Outflows Four types of cash outflows: •  Purchase of direct materials •  Payments for labor •  Expenditures on manufacturing overhead •  Marketing and administration costs Cash Budget – Operating Outflows – Direct Materials To calculate the cash outflow for direct material purchases need Direct Materials budget and cash payment sched...
View Full Document

This document was uploaded on 04/01/2014.

Ask a homework question - tutors are online