Question

In: Accounting

Ayayai Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows:...

Ayayai Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows:

January

February

Sales $363,600 $404,000
Direct materials purchases 121,200 126,250
Direct labor 90,900 101,000
Manufacturing overhead 70,700 75,750
Selling and administrative expenses 79,790 85,850


All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct materials purchases are paid in cash in the month of purchase, and the balance due is paid in the month following the purchase. All other items above are paid in the month incurred except for selling and administrative expenses that include $1,010 of depreciation per month.

Other data:

1. Credit sales: November 2016, $252,500; December 2016, $323,200.
2. Purchases of direct materials: December 2016, $101,000.
3. Other receipts: January—Collection of December 31, 2016, notes receivable $15,150;
                      February—Proceeds from sale of securities $6,060.
4. Other disbursements: February—Payment of $6,060 cash dividend.


The company’s cash balance on January 1, 2017, is expected to be $60,600. The company wants to maintain a minimum cash balance of $50,500.



Prepare schedules for (1) expected collections from customers and (2) expected payments for direct materials purchases for January and February.

Expected Collections from Customers

January

February

November

$

$

December
January
February
    Total collections $ $

Expected Payments for Direct Materials

January

February

December

$

$

January
February
    Total payments $ $

Solutions

Expert Solution


Related Solutions

Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows:...
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows: January February Sales $ 426,960 $ 474,400 Direct materials purchases 142,320 148,250 Direct labor 106,740 118,600 Manufacturing overhead 83,020 88,950 Selling and administrative expenses 93,694 100,810 All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct...
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows:...
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows: January February Sales $ 425,520 $ 472,800 Direct materials purchases 141,840 147,750 Direct labor 106,380 118,200 Manufacturing overhead 82,740 88,650 Selling and administrative expenses 93,378 100,470 All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct...
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows:...
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows: January February Sales $425,520 $472,800 Direct materials purchases 141,840 147,750 Direct labor 106,380 118,200 Manufacturing overhead 82,740 88,650 Selling and administrative expenses 93,378 100,470 All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct materials purchases...
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are as follows....
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are as follows. January February Sales $439,200 $488,000 Direct materials purchases 146,400 152,500 Direct labor 109,800 122,000 Manufacturing overhead 85,400 91,500 Selling and administrative expenses 96,380 103,700 All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct materials purchases...
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are as follows....
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are as follows. January February Sales $435,600 $484,000 Direct materials purchases 145,200 151,250 Direct labor 108,900 121,000 Manufacturing overhead 84,700 90,750 Selling and administrative expenses 95,590 102,850 All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct materials purchases...
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are as follows....
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are as follows. January February Sales $439,200 $488,000 Direct materials purchases 146,400 152,500 Direct labor 109,800 122,000 Manufacturing overhead 85,400 91,500 Selling and administrative expenses 96,380 103,700 All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct materials purchases...
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are as follows....
Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are as follows. January February Sales $399,600 $444,000 Direct materials purchases 133,200 138,750 Direct labor 99,900 111,000 Manufacturing overhead 77,700 83,250 Selling and administrative expenses 87,690 94,350 All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct materials purchases...
Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are: January February Sales...
Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are: January February Sales $350,000 $400,000 Direct materials purchases 120,000 110,000 Direct labor 85,000 112,000 Manufacturing overhead 60,000 75,000 Selling and administrative expenses 75,000 80,000 All sales are on account. Collections are expected to be 50% in the month of sale, 40% in the first month following the sale, and 10% in the second month following the sale. Thirty percent (30%) of direct materials purchases are paid in...
Question 2 Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are...
Question 2 Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows. January February Sales $360,000 $400,000 Direct materials purchases 120,000 125,000 Direct labour 90,000 100,000 Manufacturing overhead 70,000 75,000 Selling and administrative expenses 79,000 85,000 All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct...
Problem 23-4A Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are...
Problem 23-4A Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows: January February Sales $375,840 $417,600 Direct materials purchases 125,280 130,500 Direct labor 93,960 104,400 Manufacturing overhead 73,080 78,300 Selling and administrative expenses 82,476 88,740 All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT