Beasley Company's budget committee provides the following information:
December 31, 2017, account balances:
Cash ................................................... $ 32,000
Accounts Receivable ................................... 19,000
Merchandise Inventory ............................... 16,000
Accounts Payable ...................................... 15,000
Salaries and Commissions Payable .................. 2,900

Requirements
1. Prepare the schedule of cash receipts from customers for January and February 2018. Assume cash receipts are 80% in the month of the sale and 20% in the month following the sale.
2. Prepare the schedule of cash payments for purchases for January and February 2018. Assume purchases are paid 70% in the month of purchase and 30% in the month following the purchase.
3. Prepare the schedule of cash payments for selling and administrative expense for January and February 2018. Assume 25% of the accrual for Salaries and Commissions Payable is for commissions and 75% is for salaries. The December 31 balance will be paid in January. Salaries and commissions are paid 70% in the month incurred and 30% in the following month. Rent and income tax expenses are paid as incurred. Insurance expense is an expiration of the prepaid amount.
4. Prepare the cash budget for January and February. Assume no financing took place?

Transcribed Image Text:

Budgeted amounts for 2018: February January $ 84,000 $ 84,400 Sales, all on account Purchases, all on account 41,000 41,600 Commissions Expense 4,200 4,220 Salaries Expense 5,000 5,000 Rent Expense 2,200 2,200 Depreciation Expense 500 500 Insurance Expense 200 200 Income Tax Expense 1,900 1,900