60.1K

Verified Solution

Link Copied!

UPDATED*

Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows:

Problem 21-4A Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows: January Sales Direct materials purchases Direct labor Manufacturing overhead Selling and administrative expenses $388,080 129,360 97,020 75,460 85,162 February $431,200 134,750 107,800 80,850 91,630 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 $1,078 of depreciation per month. Other data: 1. 2. 3. Credit sales: November 2016, $269,500; December 2016, $344,960. Purchases of direct materials: December 2016, $107,800. Other receipts: January-Collection of December 31, 2016, notes receivable $16,170; February-Proceeds from sale of securities $6,468. Other disbursements: February-Payment of $6,468 cash dividend. 4. The company's cash balance on January 1, 2017, is expected to be $64,680. The company wants to maintain a minimum cash balance of $53,900. 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 February December January February Total payments Prepare a cash budget for January and February in columnar form. (Do not leave any answer field blank. Enter o for amounts.) COLTER COMPANY Cash Budget January February Click if you would like to Show Work for this question: Open Show Work

Answer & Explanation Solved by verified expert

See Answer