The treasurer of Unisyms Company has accumulated the following budget information
for the first two months of the coming year:
March April
Sales$450,000$520,000
Manufacturing costs290,000350,000
Selling and administrative expenses41,40046,400
Capital additions250,000—
The company expects to sell about 35% of its merchandise for cash. Of sales on
account, 80% are expected to be collected in full in the month of the sale and the
remainder in the month following the sale. Onefourth of the manufacturing costs are
expected to be paid in the month in which they are incurred and the other threefourths
in the following month. Depreciation, insurance, and property taxes represent $6,400 of
the probable monthly selling and administrative expenses. Insurance is paid in
February, and a $40,000 installment on income taxes is expected to be paid in April. Of
the remainder of the selling and administrative expenses, onehalf are expected to be
paid in the month in which they are incurred, with the balance paid in the following
month. Capital additions of $250,000 are expected to be paid in March.
Current assets as of March 1 are composed of cash of $45,000 and accounts receivable
of $51,000. Current liabilities as of March 1 are composed of accounts payable of
$121,500 ($102,000 for materials purchases and $19,500 for operating expenses).
Management desires to maintain a minimum cash balance of $20,000.
Prepare a monthly cash budget for March and April.