Hector Company reports the following:
July | August | September | |||||||
Sales | $ | 15,000 | $ | 23,000 | $ | 27,000 | |||
Purchases | 9,000 | 13,800 | 15,000 | ||||||
Payments for purchases are made in the month after purchase.
Selling expenses are 16% of sales, administrative expenses are 11%
of sales, and both are paid in the month of sale. Rent expense of
$2,100 is paid monthly. Depreciation expense is $1,400 per
month.
Prepare a schedule of budgeted cash payments for August and
September.
HECTOR COMPANY | ||
Budgeted Cash Payments | ||
For August and September | ||
August | September | |
Payments for: |
HECTOR COMPANY | |||
Budgeted Cash Disbursements | |||
For August and September | |||
August | September | ||
Payments for merchandise | 9000 | 13800 | |
Selling expenses | 3680 | 4320 | |
Administrative expenses | 2530 | 2970 | |
Rent expense | 2100 | 2100 | |
Total cash disbursements | 17310 | 23190 | |
Workings: | |||
Selling expenses: | |||
August = 23000*16%=$3680 | |||
September=27000*16%=$4320 | |||
Administrative expenses: | |||
August = 23000*11%=$2530 | |||
September=27000*11%=$2970 | |||
Get Answers For Free
Most questions answered within 1 hours.