January February Sales $453,600 $504,000 Direct materials purchases 151,200 157,500 Direct labor 113,400 126,000 Manufacturing overhead...

Transcribed Image Text:

January February Sales $453,600 $504,000 Direct materials purchases 151,200 157,500 Direct labor 113,400 126,000 Manufacturing overhead 88,200 94,500 Selling and administrative expenses 99,540 107,100 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 $1,260 of depreciation per month. Other data: 1. Credit sales: November 2021, $315,000; December 2021, $403,200. 2. Purchases of direct materials: December 2021, $126,000. 3. Other receipts: January-Collection of December 31, 2021, notes receivable $18,900; February-Proceeds from sale of securities $7,560. 4. Other disbursements: February-Payment of $7,560 cash dividend. The company's cash balance on January 1, 2022, is expected to be $75,600. The company wants to maintain a minimum cash balance of $63,000. (a) 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 January February Sales $453,600 $504,000 Direct materials purchases 151,200 157,500 Direct labor 113,400 126,000 Manufacturing overhead 88,200 94,500 Selling and administrative expenses 99,540 107,100 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 $1,260 of depreciation per month. Other data: 1. Credit sales: November 2021, $315,000; December 2021, $403,200. 2. Purchases of direct materials: December 2021, $126,000. 3. Other receipts: January-Collection of December 31, 2021, notes receivable $18,900; February-Proceeds from sale of securities $7,560. 4. Other disbursements: February-Payment of $7,560 cash dividend. The company's cash balance on January 1, 2022, is expected to be $75,600. The company wants to maintain a minimum cash balance of $63,000. (a) 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