Question: How do I get the next Q1 with these information prior Q4 Q1 Q2 Q3 Q4 NEXT Q1 Sales $75,000 $77,000 $75,500 $78,000 $75,000 A/R

How do I get the next Q1 with these information prior

How do I get the next Q1 with these information

prior Q4 Q1 Q2 Q3 Q4 NEXT Q1 Sales $75,000 $77,000 $75,500 $78,000 $75,000 A/R 80.0% $60,000 $61,600 $60,400 $62,400 $60,000 SO AR collected in fullnext period Inv 82% $61,500 $63,140 $61,910 $63,960 $61,500 SO Cash for inv 55% -$33,825 -$34,727 -$34,051 -$35,178 -$33,825 SO A/P 45.0% $27,675 $28,413 $27,860 $28,782 $27,675 SO cash sales 20.0% $15,000 $15,400 $15,100 $15,600 $15,000 SO cash from A/R $60,000 $61,600 $60,400 $62,400 $60,000 Cash paid for Inv 55% -$34,727 -$34,051 -$35,178 -$33,825 SO Cash to pay A/P -$27,675 -$28,413 -$27,860 -$28,782 -$27,675 Other expenses $0 SO SO SO SO Net change in cash $12,998 $14,237 $12,963 $14,793 $32,325 Starting cash SO $12,998 $27,235 $40,197 $54,990 Ending cash $12,998 $27,235 $40,197 $54,990 $87,315 8 Cash $235 $503 $590 -$112 9 A/R $61,600 $60,400 $62,400 $60,000 Inve $63,140 $61,910 $63,960 $61,500 Current assets $124,975 $121,807 $126,950 $121,388 Current Liabilities $28,413 $27,860 $28,782 $27,675 NWC $96,562 $93,947 $98,168 $93,713

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

Question is on 2nd last picture. Bad 2 Budget - Data Input Sheet 3 Sales Information: 4 Bales Growth Assumptions: 2% per quarter for the basic model (mature life stage) 5 5% per quarter for the...

Hello Finstat. I have really appreciated your help so far. Can you help with the attached? From what I can tell and what the instructor has told us is that this is less involved than the previous...

Hello. Can you help with this four question problem? Case PRIVATE EQUITY CASE: MERGER CONSOLIDATION The questions below COMBINE the Ohio & Maryland PT acquisitions as if they are a single c Learning...

Instructions: Please provide your discussion and stepbystep howto guide on the problems below. Work must be presented on a Word File but you need an excel file to show work. Use Illustrations from...

if some one would be able to help me describe Hisco's company using the Strengths, Weaknesses, Opportunities, and Threats (SWOT Analysis) based on the information provided. Also,what the best...

Create charts to better understand data sets. For cross-sectional data, use a scatter chart. For time series data, use a line chart. Linear y = a + bx Logarithmic y = ln(x) Polynomial (2nd order) y =...

Could anyone help me out with the monthly budget on the 2017 tab? Please and thank you. EARRINGS 2017 BUDGET Jan Sales forecast Sales Price Pairs Price Feb March 15,000 11 40,000 11 20,000 11 15,000...

Hi Vjvgoe, Are you able to help me with this problem please? I would need to see it 7/16/17 since it's due that same week but I will put the deadline on 7/29/17. I have attached all of the...

1. Financial analysis. Conduct a thorough financial analysis. Objectives The objectives of the financial analysis of a company in the case analysis are: 1. To establish the current financial health...

1. Calculate the cost of each capital component, after-tax cost of debt, cost of preferred, and cost of equity with the DCF method and CAPM method. 2. What do you estimate the company?s WACC? Please...

During a solar eclipse, when the moon is between the earth and the sun, the gravitational pull of the moon and the sun on a student are in the same direction. (a) If the pull of the earth on the...

A Ball Rolling Uphill, A bowling ball rolls without slipping up a ramp that slopes upward at an angle p to the horizontal (see Example 10.7 in Section 10.3). Treat the ball as a uniform, solid...

In June of 2 0 1 1 , IASB amended IAS 1 9 , Employee Benefits, changing its method of accounting for pensions in order to make the accounting for pensions similar under U . S . GAAP and IFRS....

Solve each inequality. Represent the solutions on a number line. 3x 2 4x + 5 a. | . 2(x+ 2) > 10 x d. 4(x 3) + 5 > 7

C. A student completed the chart and correctly found the following information.. v = v + 2ay = (9.0) + 2(-9.8)(-3.0) = 139.8m/s; v, =- 11.8m/s a V 14cos40 =10.7 y a V. V. - 9.8 4 -11.8 m/s -3.0m...

Q3. Marketers are responsible for preparing sales forecasts which are based on estimates of demand. If you become territory manager of Berger Paints Company Pakistan, how would you estimate current...

Enter and surf the term data centers in search and find 3 companies that provide those services/tools, and answer/evaluate (a) What are some of the tools/services being offered and (b) What are the...

Explain effective tax advantage of debt only explanation.

Which of the following are not present in the seven step model for continual improvement? Take action Where are we now? What should be done? Where do we want to be ?

Evaluating a decision to add or drop a product. The Dallas Company manufactures three products. An income statement for 19X1 that is based on absorption costing shows the following information for...

Making a decision to add or drop a product. Assume the same data as given in Exercises 1 and 2, except that $40,000 (instead of $20,000) of the fixed manufacturing costs would be eliminated if...

Making a decision to manufacture or buy. The Schultz Company is manufacturing a part that it uses in its finished product. Costs of the part, according to the standard cost sheet, are as follows: One...