Answer:
The treasurer of Calico Dreams Company has accumulated the following budget
information for the first two months of the coming fiscal year:
The company expects to sell about 35% of its merchandise for cash. Of sales on
account, 80% are collected in full in the month of the sale, and the remainder in the
month following the sale. One-fourth of the manufacturing costs are paid in the month
in which they are incurred, and the other three-fourths in the following month.
Depreciation, insurance, and property taxes represent $6,400 of the monthly selling and
administrative expenses. Insurance is paid in February, and property taxes are paid
yearly in September. A $40,000 installment on income taxes is to be paid in April. Of
the remainder of the selling and administrative expenses, one-half are to be paid in the
month in which they are incurred and the balance in the following month. Capital
additions of $250,000 are 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 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 $25,000.
Prepare a monthly cash budget for March and April.
Answer: