P1 Cash disbursements schedule. Maris Brothers Inc. needs a cash disbursement schedule for the months of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
P1 Cash disbursements schedule. Maris Brothers Inc. needs a cash disbursement schedule for the months of April, May, and June. Use the format of the Table below. 9 10 11 12 13. 14 15 16 17 18 19 20 21 22 23 Sales: February = $500,000; March = $500,000; April = $560,000; May = $610,000; June = $650,000; July = $650,000 E Purchases: Purchases are calculated as 60% of the next month's sales, 10% of purchases are made in cash, 50% of purchases are paid for 1 month after purchase, and the remaining 40% of purchases are paid for 2 months after purchase. Rent: The firm pays rent of $8,000 per month. Wages and salaries: Base wage and salary costs are fixed at $6,000 per month plus a variable cost of 7% of the current month's sales. Taxes: A tax payment of $54,500 is due in June. Fixed asset outlays: New equipment costing $75,000 will be bought and paid for in April. Interest payments: An interest payment of $30,000 is due in June. 24 25 26 Answer-fill in the blue boxes below. 27 28 29 30 Sales 31 Purchases (0.60 x sales) 32 Cash purchases (0.10) 33 Payments of A/P: 34 35 A Schedule of Projected Cash disbursements for Maris Brothers Inc. February March $500,000 May June $610,000 $650,000 Lagged 1 month (0.50) Lagged 2 months (0.40) 36 Rent payments 37 Wages and salaries 38 Fixed 39 Variable 40 Tax payments 41 Fixed-asset outlays 42 Interest payments 43 Cash dividend payments 44 Principal payments 45 Total cash disbursements $500,000 April $560,000 $8,000 $6,000 $0 $75,000 $0 $12,500 $0 $8,000 $6,000 $0 $0 $0 $0 $0 ANTE $8,000 $6,000 $54,500 $0 $30,000 $0 $0 July $650,000 P1 Cash disbursements schedule. Maris Brothers Inc. needs a cash disbursement schedule for the months of April, May, and June. Use the format of the Table below. 9 10 11 12 13. 14 15 16 17 18 19 20 21 22 23 Sales: February = $500,000; March = $500,000; April = $560,000; May = $610,000; June = $650,000; July = $650,000 E Purchases: Purchases are calculated as 60% of the next month's sales, 10% of purchases are made in cash, 50% of purchases are paid for 1 month after purchase, and the remaining 40% of purchases are paid for 2 months after purchase. Rent: The firm pays rent of $8,000 per month. Wages and salaries: Base wage and salary costs are fixed at $6,000 per month plus a variable cost of 7% of the current month's sales. Taxes: A tax payment of $54,500 is due in June. Fixed asset outlays: New equipment costing $75,000 will be bought and paid for in April. Interest payments: An interest payment of $30,000 is due in June. 24 25 26 Answer-fill in the blue boxes below. 27 28 29 30 Sales 31 Purchases (0.60 x sales) 32 Cash purchases (0.10) 33 Payments of A/P: 34 35 A Schedule of Projected Cash disbursements for Maris Brothers Inc. February March $500,000 May June $610,000 $650,000 Lagged 1 month (0.50) Lagged 2 months (0.40) 36 Rent payments 37 Wages and salaries 38 Fixed 39 Variable 40 Tax payments 41 Fixed-asset outlays 42 Interest payments 43 Cash dividend payments 44 Principal payments 45 Total cash disbursements $500,000 April $560,000 $8,000 $6,000 $0 $75,000 $0 $12,500 $0 $8,000 $6,000 $0 $0 $0 $0 $0 ANTE $8,000 $6,000 $54,500 $0 $30,000 $0 $0 July $650,000
Expert Answer:
Answer rating: 100% (QA)
A B C D E F G 1 Schedule of cash disbursements for Maris Brothers Inc 2 Feb Mar Apr May Jun Jul 3 Sa... View the full answer
Related Book For
Essentials Of Corporate Finance
ISBN: 9780073405131
6th Edition
Authors: Stephen A. Ross, Randolph Westerfield, Bradford D. Jordan
Posted Date:
Students also viewed these finance questions
-
If the focal length of a lens is 3 centimeters and the image distance is 5 centimeters from the lens, what is the distance from the object to the lens?
-
For the Dupit Corp. case study introduced in Section 11.4, the management science team was able to apply a variety of queueing models by making the following simplifying approximation. Except for the...
-
A manufacturer purchases a part for use at both of its plants-one at Roseville, California, the other at Akron, Ohio. The part is available in limited quantities from two suppliers. Each supplier has...
-
Given that the notion of HRM is seen in some countries to be more advanced than the idea of personnel management, why might the latter continue to be the preferred terminology in most of Europe?
-
A number is chosen at random from the integers 1, 2, 3, . . . , n. Let X be the number chosen. Show that E(X) = (n+1)/2 and V (X) = (n−1)(n+1)/12. Hint: The following identity may be useful: 12...
-
If the de Broglie wavelength of a proton is 100 fm, (a) What is the speed of the proton and (b) Through what electric potential would the proton have to be accelerated to acquire this speed?
-
What information should you attempt to obtain from the client during an initial interview? Why is this information important?
-
Recent balance sheet information for two companies in the food industry, H.J. Heinz Company and The Hershey Company, is as follows (in millions of dollars): a. Determine the ratio of liabilities to...
-
What was the impetus for Majid Al Futtaim's transformation? What was the process that initiated the data driven transformation? What is the difference between the bottom-up and the top down approach...
-
Midwest Mills has a plant that can mill wheat grain into a cracked wheat cereal and then further mill the cracked wheat into fl our. The company can sell all the cracked wheat cereal that it can...
-
Ethnonationalist movements are a major source of state instability. Compare two recent cases of such conflict. How are the respective states addressing the issue? Are they addressing it at all?
-
Consider a 20-kW rooftop PV system installed at a cost of $2500/kW. The PV system operates with a capacity factor of 20%, maintenance cost of $0.01/kWh, and downtime of 2% during a typical year. For...
-
A 400-kW cogeneration system has an overall efficiency of 86 percent. The cogeneration system produces hot water at a thermal efficiency of 24 percent. Determine the cost-effectiveness of installing...
-
Consider an 800-ton chiller operating for 1,600 equivalent full-load hours per year. The chiller is a centrifugal chiller that is rated at 0.72 kW/ton. Determine the energy and cost savings when the...
-
Consider a building in Denver with a 90,000-cfm single-duct CV AHU. The building is occupied 60 hours per week with 600 people. The indoor temperature is always maintained at 72F. Fuel cost is...
-
An 80,000-ft 2 office building located in Chicago has a dual-duct air-conditioning system with a 60,000-cfm air-handling capacity (60 hp). Determine the annual energy and cost savings that could be...
-
If you reduce the project the maximum amount, what will be the project total cost?
-
In Exercises 1558, find each product. (9 - 5x) 2
-
In Problem 19, suppose Belyk Paving Co. paid out $500,000 in cash dividends. Is this possible? If no new investments were made in net fixed assets or net working capital, and if no new stock was...
-
Consider the following information: (a) Your portfolio is invested 20 percent each in B and C and 60 percent in A. what is the portfolios expected return? (b) What is the various of this portfolio?...
-
Suppose the spot and six-month forward rates on the won are won 950. 18 and won 956.85, respectively. The annual risk-free rate in the United States is 5 percent, and the annual risk-free rate in...
-
List some physical controls.
-
What are the circumstances in which auditors can make disclosures without permission from their client?
-
Winfred Metal Reclamation Ltd, a small company, buys scrap metal residues from local companies and treats the residues to recover the metal which is then sold to other local companies. The company is...
Study smarter with the SolutionInn App