Puckett Company has provided the following budget information for the first quarter of 2018: Total sales .......................................................

Question:

Puckett Company has provided the following budget information for the first quarter of 2018:
Total sales ....................................................... $ 216,000
Budgeted purchases of direct materials ......................... 40,600
Budgeted direct labor cost ....................................... 36,800
Budgeted manufacturing overhead costs:
Variable manufacturing overhead .............................. 1,025
Depreciation ........................................................ 1,000
Insurance and property taxes .................................... 6,650
Budgeted selling and administrative expenses:
Salaries expense .................................................. 14,000
Rent expense ....................................................... 2,500
Insurance expense .................................................. 2,000
Depreciation expense ................................................ 350
Supplies expense .................................................... 4,320
Additional data related to the first quarter of 2018 for Puckett Company:
a. Capital expenditures include $41,000 for new manufacturing equipment to be purchased and paid in the first quarter.
b. Cash receipts are 75% of sales in the quarter of the sale and 25% in the quarter following the sale.
c. Direct materials purchases are paid 50% in the quarter purchased and 50% 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 $49,000 and is paid in the quarter incurred.
f. Puckett Company expects to have adequate cash funds and does not anticipate borrowing in the first quarter.
g. The December 31, 2017, balance in Cash is $25,000, in is $21,600, and in is $16,500.
Requirements
1. Prepare Puckett Company's schedule of cash receipts from customers and schedule of cash payments for the first quarter of 2018.
2. Prepare Puckett Company's for the first quarter of 2018?
Accounts Payable
Accounts payable (AP) are bills to be paid as part of the normal course of business.This is a standard accounting term, one of the most common liabilities, which normally appears in the balance sheet listing of liabilities. Businesses receive... Accounts Receivable
Accounts receivables are debts owed to your company, usually from sales on credit. Accounts receivable is business asset, the sum of the money owed to you by customers who haven’t paid.The standard procedure in business-to-business sales is that... Cash Budget
A cash budget is an estimation of the cash flows for a business over a specific period of time. These cash inflows and outflows include revenues collected, expenses paid, and loans receipts and payment. Its primary purpose is to provide the...