1. A company has the following expected sales: March April Januar Februar y $60,00 $70,000 0 $65,00 $40,00 0 0 Sales (5) Sales In units 7 ? ? ? Sales are collected as follows (all sales are on accounty: 45% in the month of sale, 55% the month after sale There was no outstanding accounts receivable at the start of January Each unit sells for $10 Management requires that ending inventory be 20% of the following month's budgeted sales, Inventory on hand at January 1 was 1,000 units. Ending inventory for April is 800 units. 1 Each unit requires 4 meters of fabric Management would like to have ending inventory of fabric equal to 25% of the following month's production needsthere were 13,000 meters of fabric on hand on January 1 Management pays for fabric purchases as follows: 60% in the month of purchase, and 40% the month after purchase. Each meter of fabric costs $2.00. Accounts payable on January 1 was $40,000; all of which will be paid during January. Cash on hand at January 1 is $40,000. Management requires a minimum cash balance at the end of each month of $10,000. If necessary, management can borrow money from the bank at an annual Interest rate of 4% in increments of $1,000. Borrowing occurs at the start of the month and repayments occur at the end of the month. For simplicity, Ignore compound interest. Interest is only paid when the loan is repald. Management has budgeted the following for expenses (paid in cash in the month incurred): Januar Februar Rent $4,000 $4,000 Depreciatio n $1,500 $1,500 Marc April h $4,00 $4,00 0 0 $1,50 $1,50 0 0 $5,00 $6,00 0 $3,00 $3,00 0 0 Advertising $2,000 $4,000 Salaries $3,000 $3,000 Create a cash budget for the first quarter of the year I Quarte Januar Februar March Cash balance, beg Add: cash collections from customers Total cash available Disbursements: Direct materials Rent Advertising Salaries Total disbursements Excess (deficiency) of cash available Financing Create a cash budget for the first quarter of the year. Januar Februar March Quarte r Cash balance, beg Add: cash collections from customers Total cash available Disbursements: Direct materials Rent Advertising Salaries Total disbursements Excess (deficiency) of cash available Financing: Borrowing Repayments Interest Total Financing Cash, ending I 1