Question
January February Sales $288,000 $320,000 Direct materials purchases 96,000 100,000 Direct labor 72,000 80,000 Manufacturing overhead 56,000 60,000 Selling and administrative expenses 63,200 68,000 All
January February Sales $288,000 $320,000 Direct materials purchases 96,000 100,000 Direct labor 72,000 80,000 Manufacturing overhead 56,000 60,000 Selling and administrative expenses 63,200 68,000
January | February | |||
Sales | $288,000 | $320,000 | ||
Direct materials purchases | 96,000 | 100,000 | ||
Direct labor | 72,000 | 80,000 | ||
Manufacturing overhead | 56,000 | 60,000 | ||
Selling and administrative expenses | 63,200 | 68,000 |
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 $800of depreciation per month. Other data:
1. | Credit sales: November 2021, $200,000; December 2021, $256,000. | |
2. | Purchases of direct materials: December 2021, $80,000. | |
3. | Other receipts: JanuaryCollection of December 31, 2021, notes receivable $12,000; FebruaryProceeds from sale of securities $4,800. | |
4. | Other disbursements: FebruaryPayment of $4,800cash dividend. |
The company's cash balance on January 1, 2022, is expected to be $48,000. The company wants to maintain a minimum cash balance of $40,000.
1. 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 | |
November | $ | $ |
December | $ | $ |
January | $ | $ |
February | $ | $ |
Total Collections | $ | $ |
Expected Payments for Direct Materials
January | Febuary | |
December | $ | $ |
January | $ | $ |
February | $ | $ |
Total Payments | $ | $ |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started