In: Accounting
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.