70.2K

Verified Solution

Link Copied!

Concord Company prepares monthly cash budgets. Relevant data from operating budgets for 2022 are as follows. 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 $860 of depreciation per month. Other data: 1. Credit sales: November 2021, $215,000; December 2021, $275,200. 2. Purchases of direct materials: December 2021, $86,000. 3. Other receipts: January-Collection of December 31,2021 , notes receivable $12,900; February-Proceeds from sale of securities $5,160. 4. Other disbursements: February-Payment of $5,160 cash dividend. The company's cash balance on January 1,2022 , is expected to be $51,600. The company wants to maintain a minimum cash balance of $43,000. CONCORD COMPANY Cash Budget For the Two Months Ending February 28, 2022 Beginning Cash Balance January $ Add Receipts Collections from Customers Notes Receivable Sale of Securities Total Receipts Total Available Cash Less : Disbursements Direct Materials Direct Labor Manufacturing Overhead Selling and Administrative Expenses Cash Dividend Total Disbursements Excess (Deficiency) of Available Cash Over Cash Disbursements Financing Less : Borrowings Less : Repayments Ending Cash Balance

Answer & Explanation Solved by verified expert

See Answer