Cash Disbursements Assume that Waycross Manufacturing manages its cash flow from

Question

Cash Disbursements Assume that Waycross Manufacturing manages its cash flow from its home office. Waycross controls cash disbursements by category and month. In setting its budget for the next six months, beginning in July, it used the following managerial guidelines: Category Guidelines Purchases Pay half in current and half in following month. Payroll Pay 90 percent in current month and 10 percent in following month. Loan Payments Pay total amount due each month. Predicted activity for selected months follow: Category May June July August Purchases $30,000 $48,000 $50,000 $50,000 Payroll 100,000 110,000 140,000 100,000 Purchases 10,000 10,000 11,000 11,000 Prepare a schedule showing cash disbursements by account for July and August. Waycross Manufacturing Schedule of Cash Disbursements For the Months of July and August July August Accounts payable $Answer 0 $Answer 0 Payroll Answer 0 Answer 0 Loan payments Answer 0 Answer 0 Total $Answer 0 $Answer 0

Explanation / Answer

Solution:

Schedule showing cash disbursements by account for July and August:

Working Note:

July:

Accounts payable = (48,000 * 50%) + (50,000 * 50%) = 49,000

Payroll = (110,000 * 10%) + (140,000 * 90%) = 137,000

Loan Payments = 11,000 (Pay total amount due each month)

August:

Accounts payable = (50,000 * 50%) + (50,000 * 50%) = 50,000

Payroll = (140,000 * 10%) + (100,000 * 90%) = 104,000

Loan Payments = 11,000 (Pay total amount due each month)

Waycross Manufacturing Schedule of Cash Disbursements
For the Months of July and August July August Accounts payable      49,000      50,000 Payroll    137,000    104,000 Loan Payments      11,000      11,000 Total    197,000    165,000

Related Questions

Navigate

• Browse (All)
• Browse C
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.