Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Coolidge Company is preparing a cash budget for the first three months of 2022. The following budgeted information is available: 2021 2022 Budgeted November December

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
Coolidge Company is preparing a cash budget for the first three months of 2022. The following budgeted information is available: 2021 2022 Budgeted November December January February March Item: Sales $390,000 $325,000 $217,000 $347,000 $475,000 Direct Material Purchases $33,450 $27,200 $25,400 $34,200 $33,800 $169,200 $140,400 $103,500 $157,500 $180,000 $79,200 $72,800 $64,600 Direct Labor Costs Overhead Costs Selling and Admin Costs 76,600 $81,600 $67,750 $66,800 $65,400 $67,200 $68,900 All sales are on account. All direct material purchases are on account. All costs besides direct material purchases are paid as incurred. The overhead costs include $4,000 of monthly depreciation and the selling and administrative costs include $1,500 of monthly depreciation. In January, Coolidge must make an $1,800 cash dividend payment to preferred shareholders and in March, Coolidge must make a $3,000 installment payment on a note payable. The projected beginning balance of cash on January 1 is $10,000. Coolidge would like to maintain a minimum $10,000 cash balance. Required: Part A In the attached workpaper #2: 1. Using the collection pattern indicated on the workpaper, prepare a schedule of cash collection from sales for January, February, and March. (9 pts) 2. Using the payment pattern indicated on the workpaper, prepare a schedule of cash payments for direct materials for January, February, and March. (6 pts) 3. Prepare a cash budget for January, February, and March. (23 pts) Part B 1. What is the expected Accounts Receivable balance at the end of March? (3 pts) 2. What is the expected Accounts Payable balance at the end of March? (1 pt) Based on your completed cash budget, give one suggestion for amending the cash budget for EACH month (give one suggestion for January, one suggestion for February, and one suggestion for March)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Corporate Finance Text And Cases

Authors: Vishwanath S. R.

3rd Edition

9353282896, 978-9353282899

More Books

Students also viewed these Accounting questions

Question

What are the factors that favor a strategy of employee empowerment?

Answered: 1 week ago

Question

3. What obstacles interfere with eff ective listening?

Answered: 1 week ago