Cash disbursements schedule Maris Brothers. Inc., needs a cash disbursement sche

Question

Cash disbursements schedule Maris Brothers. Inc., needs a cash disbursement schedule for the months of April, May, and June. Use the format given her and the following information in its preparation. Sales: February $493,000: March $524.000: April $562,000: May $617,000: June $668,000: July $629,000 Purchases: Purchases are calculated as63%of the next month's sales, 1 0%of purchases arc made in cash,55%of purchases arc paid for 1 month after purchase, and the rcmaining35%of purchases arc paid for 2 months after purchase. Rent: The firm pays rent of$8,030 per month. Wages and salaries: Base wage and salary costs arc fixed at$6,000 per month plus a variable cost of6.9%of the current month's sales. Taxes: A tax payment ofS54,500is due in June. Fixed asset outlays: New equipment costingS75,300will be bought and paid for in April. Interest payments: An interest payment of$29.700 is due in June. Cash dividends: Dividends of $12.900 will be paid in April. Principal repayments and retirements .No principal repayments or retirements arc due during these months. Complete the cash disbursements schedule for Maris Brothers. Inc. below: (Round to the nearest dollar.)

Explanation / Answer

Schedule of projected cash disbursements for Maris Brothers, Inc.:

Feb Mar Apr May Jun Jul Sales 493000 524000 562000 617000 668000 629000 Disbursements: Purchases: 330120 354060 388710 420840 396270 Cash (10%) 33012 35406 38871 42084 39627 1 month delay(55%) 181566 194733 213791 231462 2 month delay(35%) 115542 123921 136049 Wages & Salaries: Fixed 6000 6000 6000 Variable (6.9% of C. Sales) 38778 42573 46092 Taxes - - 54500 Equipment purchase 75300 - - Interest Payment - - 29700 Cash dividents 12900 -    - Total Disbursements 490154 436399 551460

Related Questions

Navigate

• Browse (All)
• Browse C
• Subjects

---

---

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