Question
The Prince Albert Corporation has forecast the following sales for the first seven months of the year. January $24,000 May 24,000 February 26,000 June 30,000
The Prince Albert Corporation has forecast the following sales for the first seven months of the year.
January | $24,000 | May | 24,000 | ||
February | 26,000 | June | 30,000 | ||
March | 28,000 | July | 32,000 | ||
April | 34,000 | ||||
Monthly material purchases are set equal to 35 percent of forecasted sales for the next month. Of the total material costs, 45 percent are paid in the month of purchase and 55 percent are paid in the following month. Labour costs will run $5,400 per month, and fixed overhead is $9,000 per month. Interest payments on the debt will be $4,400 for both March and June. Finally, the Prince Albert sales people will receive a 2.5 percent commission on total sales for the first six months of the year, to be paid on June 30.
Prepare a monthly summary of cash payments for the six months from January through June. (Note: Compute prior December purchases to help get total material payments for January.)
Prince Albert Corporation Cash Payments Schedule | ||||||||
December | January | February | March | April | May | June | July | |
Sales | $ | $ | $ | $ | $ | $ | $ | |
Purchases | $ | |||||||
Current month payment | ||||||||
Prior month payment | ||||||||
Total payment for materials | ||||||||
Labour costs | ||||||||
Fixed overhead | ||||||||
Interest payments | ||||||||
Sales commission | ||||||||
Total cash payments | $ | $ | $ | $ | $ | $ | ||
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started