See Description.... Needed ASAP
tifwil
q5.docxPrepare Sosa Company's schedule of cash receipts from customers and schedule of cash payments for the first quarter of 2016.
Begin by preparing the schedule of cash receipts from customers for the first quarter of 2016.
|
|
Save Accounting Table... |
|
+ |
|
|
Copy to Clipboard... |
|
+ |
|
Cash Receipts from Customers |
|
|
|
|
First Quarter |
|
|
|
2016 |
|
|
Total sales |
|
|
|
Cash Receipts from Customers: |
|
|
|
Accounts Receivable balance, December 31, 2015 |
|
|
|
1st Qtr.—Sales |
|
|
|
Total cash receipts from customers |
|
|
|
|
|
|
|
Accounts Receivable balance, March 31, 2016: |
|
|
|
1st Qtr.—Sales, collected in 2nd Qtr. |
|
Prepare the schedule of cash payments for the first quarter of 2016.
|
|
Save Accounting Table... |
|
+ |
|
|
Copy to Clipboard... |
|
+ |
|
Cash Payments |
|
||
|
|
First Quarter |
||
|
|
2016 |
||
|
Total direct materials purchases |
|
||
|
Cash Payments |
|
||
|
Direct Materials: |
|
||
|
Accounts Payable balance, December 31, 2015 |
|
||
|
1st Qtr.—Direct material purchases |
|
||
|
Total payments for direct materials |
|
||
|
|
|
|
|
|
Direct Labor: |
|
||
|
Total payments for direct labor |
|
||
|
|
Save Accounting Table... |
|
+ |
|
|
Copy to Clipboard... |
|
+ |
|
|
|
|
|
Manufacturing Overhead: |
|
|
|
|
|
|
|
|
|
|
|
Total payments for manufacturing overhead |
|
|
|
|
|
|
|
Selling and Administrative Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total payments for Selling and Admin. expenses |
|
|
|
Save Accounting Table... |
|
+ |
|
|
Copy to Clipboard... |
|
+ |
|
|
|
|
|
Income Taxes: |
|
|
|
Total payments for income taxes |
|
|
|
|
|
|
|
Capital Expenditures: |
|
|
|
Total payments for capital expenditures |
|
|
|
|
|
|
|
Total cash payments |
|
|
|
|
|
|
|
Accounts Payable balance, March 31, 2016 |
|
|
|
1st Qtr.—Direct materials purchases, paid in 2nd Qtr. |
|
Requirement 2.
Prepare Sosa Company's cash budget for the first quarter of
2016.
Review the schedule of cash receipts from customers you prepared in Requirement 1.
Review the schedule of cash payments you prepared in Requirement 1.
.
|
Sosa Company |
|||||
|
Cash Budget |
|||||
|
For the Quarter Ended March 31, 2016 |
|||||
|
Beginning cash balance |
|
|
|
|
|
|
Cash receipts |
|
|
|
|
|
|
Cash available |
|
|
|
|
|
|
Cash payments: |
|
|
|
|
|
|
Purchases of direct materials |
|
|
|
|
|
|
Direct labor |
|
|
|
|
|
|
Manufacturing overhead |
|
|
|
|
|
|
Selling and administrative expenses |
|
|
|
|
|
|
Income taxes |
|
|
|
|
|
|
Capital expenditures |
|
|
|
|
|
|
Total cash payments |
|
|
|
|
|
|
Ending cash balance |
|
|
|
|
|
|
a. |
Capital expenditures include $36,000 for new manufacturing equipment to be purchased and paid in the first quarter. |
|
b. |
Cash receipts are 60% of sales in the quarter of the sale and 40% in the quarter following the sale. |
|
c. |
Direct materials purchases are paid 70% in the quarter purchased and 30% in the next quarter. |
|
d. |
Direct labor, manufacturing overhead, and selling and administrative costs are paid in the quarter incurred. |
|
e. |
Income tax expense for the first quarter is projected at $42,000 and is paid in the quarter incurred. |
|
f. |
Sosa Company expects to have adequate cash funds and does not anticipate borrowing in the first quarter. |
|
g. |
The December 31,2015, balance in Cash is $14,000, in Accounts Receivable is $23,200, and in Accounts Payable is $10,500 |
|
Total sales |
$297,500 |
|
Budgeted purchases of direct materials |
39,450 |
|
Budgeted direct labor cost |
38,880 |
|
Budgeted manufacturing overhead costs: |
|
|
Variable manufacturing overhead |
3,645 |
|
Depreciation |
600 |
|
Insurance and property taxes |
9,120 |
|
Budgeted selling and administrative expenses: |
|
|
Salaries expense |
5,000 |
|
Rent expense |
3,000 |
|
Insurance expense |
1,200 |
|
Depreciation expense |
100 |
|
Supplies expense |
2,975 |
