Ayayai Corp. prepares monthly cash budgets. Here are relevant data from operating budgets for 2017. January February Sales $360,700 $401,600 Purchases 120,800 131,300 Salaries 84,200 81,600 Administrative expenses 70,900 73,000 Selling expenses 78,100 86,000 All sales and purchases are on account. Budgeted collections and disbursement data are given below. All other expenses are paid in the month incurred except for administrative expenses, which include $1,000 of depreciation per month. Other data. 1. Collections from customers: January $331,800; February $378,100. 2. Payments for purchases: January $106,100; February $141,100. 3. Other receipts: January: collection of December 31, 2016, notes receivable $18,000; February: proceeds from sale of securities $5,400. 4. Other disbursements: February $12,700 cash dividend. The company's cash balance on January 1, 2017, is expected to be $47,000. The company wants to maintain a minimum cash balance of $55,410.

Question

Keaton Flowers

Business

12 February, 23:36

Ayayai Corp. prepares monthly cash budgets. Here are relevant data from operating budgets for 2017. January February Sales $360,700 $401,600 Purchases 120,800 131,300 Salaries 84,200 81,600 Administrative expenses 70,900 73,000 Selling expenses 78,100 86,000 All sales and purchases are on account. Budgeted collections and disbursement data are given below. All other expenses are paid in the month incurred except for administrative expenses, which include $1,000 of depreciation per month. Other data. 1. Collections from customers: January $331,800; February $378,100. 2. Payments for purchases: January $106,100; February $141,100. 3. Other receipts: January: collection of December 31, 2016, notes receivable $18,000; February: proceeds from sale of securities $5,400. 4. Other disbursements: February $12,700 cash dividend. The company's cash balance on January 1, 2017, is expected to be $47,000. The company wants to maintain a minimum cash balance of $55,410.

+1

Answers (1)

Know the Answer?

Orion Zamora · Answer 1

January February

Opening Cash Balance 47000 290700

Add: Collection from Customer 331800 378100

Collection of Notes Receivable 18000

Proceeds of Sale of Security 5400

Less: Payments for Purchases 106100 141100

Cash Dividend 12700

Cash Balance 290700 520400