Create the monthly cash collections table, cash disbursements table, net cash inflow table and the cash balance
Question:
Create the monthly cash collections table, cash disbursements table, net cash inflow table and the cash balance table for the following company.
Assume level sales, a 45-day collection period implies 1/2 of a month's sales are collected in the subsequent month and 1/2 in the second month after sale.
First quarter for the Ajax Company.
-All sales on credit. The sales forecast is:
JAN | $55,000 | MAR | $65,000 | |
FEB | $65,000 | APR | $60,000 |
-November sales were $80,000; December sales were $95,000; the average accounts receivable period is 45 days; December 31st receivables were $135,000.
-Wages, taxes, and other expenses are 30% of sales.
-Raw materials are purchased on credit with an average payable period of 30 days. Raw materials are ordered two months in advance of forecasted sales, and are 50% of sales.
-Annual cash dividend of $100,000 is to be paid in March.
-No capital expenditures are planned for the first three months.
-The beginning cash balance is $41,000. The minimum cash balance is $25,000.