You must set up the liquidity budget for AS Beaucoup according to the three-part direct method given
Question:
You must set up the liquidity budget for AS Beaucoup according to the three-part direct method given the following prerequisites:
Depreciation of buildings, machinery and equipment is resp. 250,000, 450,000 and 181,250.
AS Beaucoup pays down 3,850,000 on the long-term debt.
AS Beaucoup budgets to pay 1,639,563 in VAT. next year.
All accounts payable are linked to the purchase of goods.
No shares were sold during the period.
Use 25% VAT.
Performance budget
Revenues | 16,781,250 | ||||||
Gain on sale of equipment | 42 500 | ||||||
Cost of goods | -7,805,000 | ||||||
Salary | -2,625,000 | ||||||
Depreciation | -881,250 | ||||||
Miscellaneous operating expenses | -1 550,000 | ||||||
Operating profit | 3,962,500 | ||||||
Impairment of shares | -76 250 | ||||||
Interest costs | -825,000 | ||||||
Profit before tax | 3,061,250 | ||||||
Tax payable | -673 475 | ||||||
Annual result | 2,387,775 |
Supply Chain Network Design Applying Optimization and Analytics to the Global Supply Chain
ISBN: 978-0133017373
1st edition
Authors: Michael Watson, Sara Lewis, Peter Cacioppi, Jay Jayaraman