Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: Sales Production April 53,000 63,000 May 43,000 53,000 June 63,000 53,000 Cash-related production costs are budgeted at $5 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 $50,000 per month. The accounts payable balance on March 31 totals $182,000, which will be paid in April. All units are sold on account for $11 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 totaled $674,000 ($114,000 from February's sales and $560,000 from March's sales). Required A Required B Required: a. Prepare a schedule for each month showing budgeted cash disbursements for Tilson Corporation. b. Prepare a schedule for each month showing budgeted cash receipts for Tilson Corporation. Complete this question by entering your answers in the tabs below. Prepare a schedule for each month showing budgeted cash disbursements for Tilson Corporation.
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
![Help Save & Exit Submit
Tilson Corporation has projected sales and production in units for the second quarter of the coming year as
follows:
Sales
Production
April
53,000
63,000
Cash-related production costs are budgeted at $5 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 $50,000 per month. The accounts payable balance on March 31 totals $182,000,
which will be paid in April.
2
All units are sold on account for $11 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 totaled $674,000 ($114,000 from February's sales and $560,000
from March's sales).
Required A Required B
Production cost
Cash disbursement:
Required:
a. Prepare a schedule for each month showing budgeted cash disbursements for Tilson Corporation.
b. Prepare a schedule for each month showing budgeted cash receipts for Tilson Corporation.
Complete this question by entering your answers in the tabs below.
Total disbursements
Production costs this month (40%)
Production costs prior month (60.0%)
Selling and administrative
May
43,000
53,000
Prepare a schedule for each month showing budgeted cash disbursements for Tilson Corporation.
#
3
F3
Saved
< Prev
****▪▪▪DO
DO
4
June
63,000
53,000
DOD
DOD
F4
April
25 of 29
%
5
F5
May
June
6
Next >
***********
MacBook Pro
&
7
AA
F7
*
8
DII
F8
(
9](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fc273cfeb-f278-4078-b792-8b3003fa7d1c%2F0d3719fb-cd00-4cad-986d-d9ac44ca28d5%2Fxvatt6c_processed.jpeg&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 4 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)