Tilson Company Has Projected Sales and Production in Units for the Second

question 114

Essay

Tilson Company has projected sales and production in units for the second quarter of the coming year as follows:

Cash-related production costs are budgeted at $7 per unit produced. Of these production costs, 40% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $110,000 per month. The accounts payable balance on March 31 totals $193,000, which will be paid in April.

All units are sold on account for $16 each. Cash collections from sales are budgeted at 60% in the month of sale, 30% in the month following the month of sale, and the remaining 10% in the second month following the month of sale. Accounts receivable on April 1 totalled $520,000 ($100,000 from February's sales and the remainder from March).

Required:

a) Prepare a schedule for each month showing budgeted cash disbursements for Tilson Company.
b) Prepare a schedule for each month showing budgeted cash receipts for Tilson Company.

---

Definitions:

Personality Traits

Enduring characteristics that describe an individual's behavior, attitude, and emotional patterns.

Social Influences

The effects that the presence or actions of others have on an individual's behavior, opinions, or feelings.

Cultural Influences

the impact that the beliefs, values, norms, and practices of a culture have on individuals and societies.

Environmental Influences

Environmental influences include all external factors affecting an individual's behavior, development, and life outcomes, ranging from physical to social contexts.