Explore Westonci.ca, the premier Q&A site that helps you find precise answers to your questions, no matter the topic. Explore thousands of questions and answers from a knowledgeable community of experts on our user-friendly platform. Experience the ease of finding precise answers to your questions from a knowledgeable community of experts.
Sagot :
Certainly! Let's complete the cash-flow forecast step-by-step.
### Step-by-Step Solution
1. Given Data:
- Receipts: 18, 18, 20, 21, 22, 23
- Payments: 12, 22, 13, 18, 15, 16
- Net Cash Flow: 6, (14), 7, 3, (A), 7
- Opening Balance: 4, 10, 6, (C), (D), 2
- Closing Balance: 10, 6, 13, (F), (E), 23
2. Identify Net Cash Flow:
- Net Cash Flow = Receipts - Payments
- Jan: 18 - 12 = 6 (Already given)
- Feb: Given as (14), likely correct value (10 - (-4) = 14 is incorrect).
- Mar: 20 - 13 = 7 (Already given)
- Apr: 21 - 18 = 3 (Already given)
- May: 22 - 15 = 7 (Let's assume A = 7)
- Jun: 23 - 16 = 7 (Already given)
3. Identify Closing Balances:
- Closing Balance = Opening Balance + Net Cash Flow
- Jan: 4 + 6 = 10 (Given correctly as 10)
- Feb: 10 - 4 = 6 (Given correctly as 6)
- Mar: 6 + 7 = 13 (Given correctly as 13)
- Apr: 6 + 3 = 9 (Assuming F = 9)
- May: 9 + 7 = 16 (Assuming E = 23; Need correction since closing balance & payment not matching)
- Jun: Given correctly as 23
4. Identify Opening Balances:
- Opening Balance = Closing Balance of the previous month
- Jan: 4 (Given)
- Feb: 10 (Given)
- Mar: 6 (Given)
- Apr: 13 (C)
- May: (D)
- Jun: 9 (Next Month)
5. Closing balance calculation:
- Closing Balance = Opening Balance + Net Cash Flow
- Jan : Closing balance = 4 + 6 = 10
- Feb: Closing balance = 10 - 4 = 6
- Mar: Closing balance = 6 + 7 = 13
- Apr: Closing balance = 6+ 3 = 9 (Assuming F = 9)
- May: Closing balance = 9 + 7 = 16(Assuming 16 since payments not match) 2 + 7 = 9
- Jun: 2 = 23 -7 => 16 (a mismatch)
### Using above into
\begin{tabular}{|l|c|c|c|c|c|c|}
\hline \multicolumn{1}{|c|}{[tex]$\$[/tex] \[tex]$ \prime 000$[/tex] s } & Jan & Feb & Mar & Apr & May & Jun \\
\hline Cash inflow & & & & & & \\
\hline Receipts & 18 & 18 & 20 & 21 & 22 & 23 \\
\hline Total inflow & 18 & 18 & 20 & 21 & 22 & 23 \\
\hline Cash outflow & & & & & & \\
\hline Payments & 12 & 22 & 13 & 18 & 15 &16 \\
\hline Total outflow & 12 & 22 & 13 & 18 & 15 & 16 \\
\hline Net cash flow & 6 & -4 & 7 & 3 & 7 &7 \\
\hline Opening balance & 4 & 10 & 6 &13 & 2 & 9\\
\hline Closing balance & 10 & 6 & 13 &9 & 16 & 23 \\
\hline
\end{tabular}
### Step-by-Step Solution
1. Given Data:
- Receipts: 18, 18, 20, 21, 22, 23
- Payments: 12, 22, 13, 18, 15, 16
- Net Cash Flow: 6, (14), 7, 3, (A), 7
- Opening Balance: 4, 10, 6, (C), (D), 2
- Closing Balance: 10, 6, 13, (F), (E), 23
2. Identify Net Cash Flow:
- Net Cash Flow = Receipts - Payments
- Jan: 18 - 12 = 6 (Already given)
- Feb: Given as (14), likely correct value (10 - (-4) = 14 is incorrect).
- Mar: 20 - 13 = 7 (Already given)
- Apr: 21 - 18 = 3 (Already given)
- May: 22 - 15 = 7 (Let's assume A = 7)
- Jun: 23 - 16 = 7 (Already given)
3. Identify Closing Balances:
- Closing Balance = Opening Balance + Net Cash Flow
- Jan: 4 + 6 = 10 (Given correctly as 10)
- Feb: 10 - 4 = 6 (Given correctly as 6)
- Mar: 6 + 7 = 13 (Given correctly as 13)
- Apr: 6 + 3 = 9 (Assuming F = 9)
- May: 9 + 7 = 16 (Assuming E = 23; Need correction since closing balance & payment not matching)
- Jun: Given correctly as 23
4. Identify Opening Balances:
- Opening Balance = Closing Balance of the previous month
- Jan: 4 (Given)
- Feb: 10 (Given)
- Mar: 6 (Given)
- Apr: 13 (C)
- May: (D)
- Jun: 9 (Next Month)
5. Closing balance calculation:
- Closing Balance = Opening Balance + Net Cash Flow
- Jan : Closing balance = 4 + 6 = 10
- Feb: Closing balance = 10 - 4 = 6
- Mar: Closing balance = 6 + 7 = 13
- Apr: Closing balance = 6+ 3 = 9 (Assuming F = 9)
- May: Closing balance = 9 + 7 = 16(Assuming 16 since payments not match) 2 + 7 = 9
- Jun: 2 = 23 -7 => 16 (a mismatch)
### Using above into
\begin{tabular}{|l|c|c|c|c|c|c|}
\hline \multicolumn{1}{|c|}{[tex]$\$[/tex] \[tex]$ \prime 000$[/tex] s } & Jan & Feb & Mar & Apr & May & Jun \\
\hline Cash inflow & & & & & & \\
\hline Receipts & 18 & 18 & 20 & 21 & 22 & 23 \\
\hline Total inflow & 18 & 18 & 20 & 21 & 22 & 23 \\
\hline Cash outflow & & & & & & \\
\hline Payments & 12 & 22 & 13 & 18 & 15 &16 \\
\hline Total outflow & 12 & 22 & 13 & 18 & 15 & 16 \\
\hline Net cash flow & 6 & -4 & 7 & 3 & 7 &7 \\
\hline Opening balance & 4 & 10 & 6 &13 & 2 & 9\\
\hline Closing balance & 10 & 6 & 13 &9 & 16 & 23 \\
\hline
\end{tabular}
Thank you for trusting us with your questions. We're here to help you find accurate answers quickly and efficiently. We hope this was helpful. Please come back whenever you need more information or answers to your queries. Thank you for choosing Westonci.ca as your information source. We look forward to your next visit.