Singh Company prepares monthly cash budgets. Relevant data from operating budgts for 2013 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 2012, $260,000; December 2012, $320,000.
2. Purchases of direct materials: December 2012, $100,000
3. Other receipts: January- Collection of December 31, 2012, 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, Dwight Yocum The company's cash balance on January 1, 2013 is expected to be $60,000. The company wants to maintain a minimum cash balance of $50,000.
Instructions
A.. Prepare schedules for (1) expected collections from customers and (2) expected payments for direct materials purchases.
B. Prepare a cash budget for January and February in columnar form.