Patna SA prepares monthly cash budgets. Relevant data from operating budgets for 2020 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 €1,000 of depreciation per month.

Other data:

1. Credit sales: November 2019, €250,000; December 2019, €320,000.

2. Purchases of direct materials: December 2019, €100,000.

3. Other receipts: January—collection of December 31, 2019, notes receivable €15,000;

February—proceeds from sale of securities €6,000.

4. Other disbursements: February—payment of €6,000 cash dividend.

The company’s cash balance on January 1, 2020, 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 for January and February.

b. Prepare a cash budget for January and February in columnar form.

Transcribed Image Text:

February January Sales Direct materials purchases Direct labor €360,000 €400,000 125,000 100,000 120,000 90,000 70,000 Manufacturing overhead Selling and administrative expenses 75,000 85,000 79,000