The following information applies to B Company:
|
Purchases |
Sales |
| January |
$160,000 |
$100,000 |
| February |
160,000 |
200,000 |
| March |
160,000 |
240,000 |
| April |
140,000 |
300,000 |
| May |
140,000 |
260,000 |
| June |
120,000 |
240,000 |
A cash payment equal to 40% of purchases is made at the time of purchase, and 30% is paid in each of the next 2 months. Purchases for the previous November and December were $150,000 per month. Payroll is 10% of sales in the month it occurs, and operating expenses are 20% of the following month’s sales (July sales
were $220,000). Interest payments were $20,000 paid quarterly in January and April. Cash disbursements for the month of April were :
Cash disbursements for the month of April are calculated as follows:
April purchases: $140,000× 40% = $ 56,000
March purchases: $160,000× 30% = 48,000
February purchases: $160,000× 30% = 48,000
April payroll: $300,000× 10% = 30,000
April op. expenses: $260,000× 20% = 52,000
Interest = 20,000
Total April disbursements = $254,000