Question

Cash disbursements schedule   Maris​ Brothers, Inc., needs a cash disbursement schedule for the months of​ April,...

Cash disbursements schedule   Maris​ Brothers, Inc., needs a cash disbursement schedule for the months of​ April, May, and June. Use the format given here

and the following information in its preparation.​Sales: February $484,000​; March $480,000​; April $551,000​; May $612,000​; June $635,000​; July $ 673 comma 000$673,000​Purchases: Purchases are calculated as 60% of the next​ month's sales, 11% of purchases are made in​ cash, 54% of purchases are paid for 1 month after​ purchase, and the remaining 35% of purchases are paid for 2 months after purchase.​Rent: The firm pays rent of $7,970 per month.Wages and​ salaries: Base wage and salary costs are fixed at $6,300 per month plus a variable cost of 6.9% of the current​ month's sales.​Taxes: A tax payment of $54,700 is due in June.Fixed asset​ outlays: New equipment costing 75,200 will be bought and paid for in April.Interest​ payments: An interest payment of $30,400 is due in June.Cash​ dividends: Dividends of $12,400 will be paid in April.

Principal repayments and​ retirements: No principal repayments or retirements are due during these months.

Complete the cash disbursements schedule for Maris​ Brothers, Inc.​ below: ​ (Round to the nearest​ dollar.)

Schedule of Projected Cash Disbursements for Maris Brothers, Inc.

Feb

Mar

Apr

May

Jun

Jul

Sales

Disbursements

Purchases

Cash

1 month delay

2 month delay

Rent

$

Wages and salary

Fixed

$

Variable

$

Taxes

$

Fixed assets

$

Interest

$

Cash dividends

$

Total
Disbursements

$
Business   Finance   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

I hope the calculation and remarks are sufficient. pls let me know if any concerns

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Part #1: K Company is planning its cash disbursements for the upcoming months. In June, it...
Part #1: K Company is planning its cash disbursements for the upcoming months. In June, it anticipates $72,000 in Purchases, $130,000 in Payroll, and $40,000 in Loan Payments. In July, it anticipates $77,000 in Purchases, $140,000 in Payroll, and $35,000 in Loan Payments. In August, it anticipates $84,000 in Purchases, $150,000 in Payroll, and $30,000 in Loan Payments. Purchases are usually paid half in the current month and half in the following month. Payroll is paid 70 percent in the...
Problem 8-23 Schedule of Expected Cash Collections; Cash Budget [LO8-2, LO8-8] The president of the retailer...
Problem 8-23 Schedule of Expected Cash Collections; Cash Budget [LO8-2, LO8-8] The president of the retailer Prime Products has just approached the company’s bank with a request for a $51,000, 90-day loan. The purpose of the loan is to assist the company in acquiring inventories. Because the company has had some difficulty in paying off its loans in the past, the loan officer has asked for a cash budget to help determine whether the loan should be made. The following...
Cash budget-Basic. Grenoble Enterprises had sales of $50,000 in March and $60,400 in April. Forecast sales...
Cash budget-Basic. Grenoble Enterprises had sales of $50,000 in March and $60,400 in April. Forecast sales for​ May, June, and July are $69,900​, $79,600​, and ​$100,300, respectively. The firm has a cash balance of $4,500 on May 1 and wishes to maintain a minimum cash balance of $4,500. Given the following​ data, prepare and interpret a cash budget for the months of​ May, June, and July. ​ (1) The firm makes 18% of sales for​ cash, 62% are collected in...
Schedule of Cash Collections of Accounts Receivable Bark & Purr Supplies Inc., a pet wholesale supplier,...
Schedule of Cash Collections of Accounts Receivable Bark & Purr Supplies Inc., a pet wholesale supplier, was organized on May 1. Projected sales for each of the first three months of operations are as follows: May $184,000 June 192,000 July 201,000 All sales are on account. Sixty percent of sales are expected to be collected in the month of the sale, 35% in the month following the sale, and the remainder in the second month following the sale. Prepare a...
Schedule of Cash Collections PetJoy Wholesale Inc., a pet wholesale supplier, was organized on March 1,...
Schedule of Cash Collections PetJoy Wholesale Inc., a pet wholesale supplier, was organized on March 1, 2016. Projected sales for each of the first three months of operations are as follows: March $170,000 April 240,000 May 350,000 The company expects to sell 10% of its merchandise for cash. Of sales on account, 51% are expected to be collected in the month of the sale, 44% in the month following the sale, and the remainder in the second month following the...
Schedule of Cash Payments for a Service Company SafeMark Financial Inc. was organized on February 28....
Schedule of Cash Payments for a Service Company SafeMark Financial Inc. was organized on February 28. Projected selling and administrative expenses for each of the first three months of operations are as follows: March $178,000 April 167,300 May 152,200 Depreciation, insurance, and property taxes represent $38,000 of the estimated monthly expenses. The annual insurance premium was paid on February 28, and property taxes for the year will be paid in June. 69% of the remainder of the expenses are expected...
Schedule of cash payments for a service company Horizon Financial Inc. was organized on February 28....
Schedule of cash payments for a service company Horizon Financial Inc. was organized on February 28. Projected selling and administrative expenses for each of the first three months of operations are as follows: March $117,900 April 112,000 May 101,900 Depreciation, insurance, and property taxes represent $25,000 of the estimated monthly expenses. The annual insurance premium was paid on February 28, and property taxes for the year will be paid in June. 67% of the remainder of the expenses are expected...
Schedule of Cash Payments for a Service Company Horizon Financial Inc. was organized on February 28....
Schedule of Cash Payments for a Service Company Horizon Financial Inc. was organized on February 28. Projected selling and administrative expenses for each of the first three months of operations are as follows: March $52,400 April 64,200 May 68,900 Depreciation, insurance, and property taxes represent $9,000 of the estimated monthly expenses. The annual insurance premium was paid on February 28, and property taxes for the year will be paid in June. Seventy percent of the remainder of the expenses are...
Schedule of cash payments for a service company Horizon Financial Inc. was organized on February 28....
Schedule of cash payments for a service company Horizon Financial Inc. was organized on February 28. Projected selling and administrative expenses for each of the first three months of operations are as follows: March $131,900 April 125,300 May 114,000 Depreciation, insurance, and property taxes represent $29,000 of the estimated monthly expenses. The annual insurance premium was paid on February 28, and property taxes for the year will be paid in June. 75% of the remainder of the expenses are expected...
Schedule of Cash Payments for a Service Company SafeMark Financial Inc. was organized on February 28....
Schedule of Cash Payments for a Service Company SafeMark Financial Inc. was organized on February 28. Projected selling and administrative expenses for each of the first three months of operations are as follows: March $78,400 April 83,500 May 96,900 Depreciation, insurance, and property taxes represent $10,000 of the estimated monthly expenses. The annual insurance premium was paid on February 28, and property taxes for the year will be paid in June. Seventy percent of the remainder of the expenses are...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT