Question

In: Accounting

Tilson Company has projected sales and production in units for the second quarter of the coming...

Tilson Company has projected sales and production in units for the second quarter of the coming year as follows:

                                                April                May                 June

Sales                                        55,000             45,000             65,000

Production                              65,000             55,000             55,000

Cash-related production costs are budgeted at $7 per unit produced. Of these production costs, 40% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $110,000 per month. The accounts payable balance on March 31 totals $193,000, which will be paid in April.

All units are sold on account for $16 each. Cash collections from sales are budgeted at 60% in the month of sale, 30% in the month following the month of sale, and the remaining 10% in the second month following the month of sale. Accounts receivable on April 1 totalled $520,000 ($100,000 from February's sales and the remainder from March).

Required:

a) Prepare a schedule for each month showing budgeted cash disbursements for Tilson Company.


b) Prepare a schedule for each month showing budgeted cash receipts for Tilson Company.

Solutions

Expert Solution


Related Solutions

Tilson Corporation has projected sales and production in units for the second quarter of the coming...
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: April May June Sales 45,000 35,000 55,000 Production 55,000 45,000 45,000 Cash-related production costs are budgeted at $7 per unit produced. Of these production costs, 25% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $70,000 per month. The accounts payable balance on March 31 totals...
Tilson Corporation has projected sales and production in units for the second quarter of the coming...
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows:     April   May   June Sales   50,000   40,000   60,000 Production   60,000   50,000   50,000 Cash-related production costs are budgeted at $8 per unit produced. Of these production costs, 35% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $80,000 per month. The accounts payable balance on March 31...
Tilson Corporation has projected sales and production in units for the second quarter of the coming...
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: April May June Sales 49,000 39,000 59,000 Production 59,000 49,000 49,000 Cash-related production costs are budgeted at $6 per unit produced. Of these production costs, 40% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $60,000 per month. The accounts payable balance on March 31 totals...
Tilson Corporation has projected sales and production in units for the second quarter of the coming...
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: April May June Sales 53,000 43,000 63,000 Production 63,000 53,000 53,000 Cash-related production costs are budgeted at $5 per unit produced. Of these production costs, 40% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $50,000 per month. The accounts payable balance on March 31 totals...
Tilson Corporation has projected sales and production in units for the second quarter of the coming...
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: April May June Sales 61,000 51,000 71,000 Production 71,000 61,000 61,000 Cash-related production costs are budgeted at $6 per unit produced. Of these production costs, 50% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $60,000 per month. The accounts payable balance on March 31 totals...
Tilson Corporation has projected sales and production in units for the second quarter of the coming...
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: April May June Sales 60,000 50,000 70,000 Production 70,000 60,000 60,000 Cash-related production costs are budgeted at $8 per unit produced. Of these production costs, 45% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $80,000 per month. The accounts payable balance on March 31 totals...
Tilson Corporation has projected sales and production in units for the second quarter of the coming...
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: April May June Sales 61,000 51,000 71,000 Production 71,000 61,000 61,000 Cash-related production costs are budgeted at $6 per unit produced. Of these production costs, 50% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $60,000 per month. The accounts payable balance on March 31 totals...
Bainbridge, Inc. has projected sales and production in units for the second quarter of the coming...
Bainbridge, Inc. has projected sales and production in units for the second quarter of the coming year as follows: August September October Production 95,000 85,000 70,000 Sales 85,000 75,000 95,000 Cash-related production costs are budgeted at $12 per unit produced. Of these production costs, 35% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $125,000 per month and increase 2% each month thereafter. The accounts...
ABC Inc. has projected sales and production in units for the second quarter of the coming...
ABC Inc. has projected sales and production in units for the second quarter of the coming year as follows: April May June sales....... 50,000 40,000 60,000 production..... 60,000 50,000 50,000 cash related production costs are budgeted at $5 per unit produced. Of these production costs, 40% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $100,000 per month. The accounts payable balance on March 31...
Clay Corporation has projected sales and production in units for the second quarter of the coming...
Clay Corporation has projected sales and production in units for the second quarter of the coming year as follows: April May June Sales 55,000 47,000 65,000 Production 62,500 52,500 52,500 Cash-related production costs are budgeted at $5.5 per unit produced. Of these production costs, 30% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $150,000 per month. The accounts payable balance on March 31 totals...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT