Answer:
Edwards Company has projected sales and production in units for the second quarter of
the year as follows:
a. Cash 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 (all paid in cash) amount to
$60,000 per month. The accounts payable balance on March 31 totals $96,000, all of
which will be paid in April. Prepare a schedule for each month showing budgeted cash
disbursements for Edwards Company.
b. Assume that all units will be sold on account for $15 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 March 31 totaled $255,000 $(45,000 from February’s sales and
the remainder from March.) Prepare a schedule for each month showing budgeted cash
receipts for Edwards Company.
Answer: