| Purchases | Sales |
| January | $150,000 | $100,000 |
| February | 150,000 | 200,000 |
| March | 150,000 | 250,000 |
| April | 130,000 | 250,000 |
| May | 130,000 | 300,000 |
| June | 100,000 | 230,000 |
A cash payment equal to 50% of purchases is made at the time of purchase, and 25% is paid in eachof the next 2 months. Purchases for the previous November and December were $140,000 permonth. Payroll for a month is 10% of that month’s sales, and other operating expenses are 15% of the following month’s sales (July sales were $210,000). Interest payments were $25,000 paidquarterly 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: $130,000 × 50% = $ 65,000
March purchases: 150,000 × 25% = 37,500
February purchases: 150,000 × 25% = 37,500
April payroll: 250,000 × 10% = 25,000
April op. expenses: 300,000 × 15% = 45,000
Interest = 25,000
Total April disbursements = $235,000