Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 1

Jane Felicia 0102190029

UAS CORFIN no 2

payable period: Each quarter = 90day, 30 day collection = 1/3

=1/3 IN OLD PERIOD, 2/3


IN CURRENT PERIOD

Company's cash outlays: in millions of dollar


Patriculars: Q1 Q2 Q3 Q4
Payment For accounts 348,4 340,8 352,2 370,2
Wages, taxes and other expenses
(30%) 171 175,8 167,7 180,3
Long term financing expenses 25 25 25 25
Capital Expenditure 80 80 +
Company's cash outlays 544,4 621,6 544,9 655,5

*Q = Quarter
Payment For accounts
Q4 Q1 Q2 Q3 Q4 Q1
Sales 570 586 559 601 625
Purchases (60% of next quarter) 342 351,6 335,4 360,6 375
payments (1/3 in previous quarter, 2/3 in
current quarter) 348,4 340,8 352,2 370,2

Beginnning Cash Balance 55 544,4 621,6 544,9 655,5


Sales 348,4 340,8 352,2 370,2 -
Ending Cash Balance 55 196 280,8 192,7 285,3
Minimum cash balace 38 38 38 38 38
cummulative surplus ( deficit) 17 158 242,8 154,7 247,3

You might also like