Explore BrainMass
Share

Explore BrainMass

    Haas Company-Schedules for collections & disbursement,CB

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    See attached file.

    P23-4A

    Haas Company prepares monthly cash budgets. Relevant data from operating budgets for 2009 are:

    January February
    Sales $350,000 $400,000
    Direct materials purchases 110,000 130,000
    Direct labor 90,000 100,000
    Manufacturing overhead 70,000 75,000
    Selling and administrative expenses 79,000 86,000

    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 $1,000 of depreciation per month.

    Other data:

    1.

    Credit sales: November 2008, $260,000; December 2008, $320,000.
    2.

    Purchases of direct materials: December 2008, $100,000.
    3.

    Other receipts: January-Collection of December 31, 2008, notes receivable $15,000; February-Proceeds from sale of securities $6,000.
    4.

    Other disbursements: February-Withdrawal of $5,000 cash for personal use of owner, Dewey Yaeger.

    The company's cash balance on January 1, 2009, is expected to be $60,000. The company wants to maintain a minimum cash balance of $50,000.

    Prepare schedules for (1) expected collections from customers and (2) expected payments for direct materials purchases. (If answer is zero, please enter 0, do not leave any fields blank.)

    Prepare a cash budget for January and February in columnar form. (List multiple entries in descending order of amount for the January amounts.)

    © BrainMass Inc. brainmass.com October 10, 2019, 12:15 am ad1c9bdddf
    https://brainmass.com/business/budgets/284980

    Attachments

    Solution Summary

    The solution prepares Haas Company's schedules for collections & disbusements, cash budget.

    $2.19