Reference no: EM132791578

Question - For the second quarter of the following year Cloaks Company has projected sales and production in units as follows:

Jan Feb Mar

Sales 50,000 52,000 57,000

Production 54,000 49,000 50,000

Cash-related production costs are budgeted at $13 per unit produced. Of these production costs, 40% are paid in the month in which they are incurred and the balance in the next month. $126,000 per month will account for Selling and administrative expenses. On January 31 the accounts payable balance totals $226,000, which will be paid in February.

All units are sold on account for $18 each. Cash collections from sales are budgeted at 60% in the month of sale, 20% in the month following the month of sale, and the remaining 20% in the second month following the month of sale. On January 1 accounts receivable totaled $655,000 ($150,000 from November's sales and the remaining from December).

Required -

1. Make a schedule for each month showing budgeted cash disbursements for Cloaks Company.

2. Make a schedule for each month showing budgeted cash receipts for Cloaks Company.