Respuesta :
Answer:
A lot of information is missing, so I looked for a similar example. If the numbers are not exactly the same, just adjust the differences.
Direct materials purchases:
- July $152,000
- August $164,000
- 20% of accounts payable paid during the month, 80% paid next month.
Salaries, Advertising and Rent (paid during the month):
- salaries $35,090
- advertising $12,000
- rent $8,000
- debt payments $1,550 (interests)
Depreciation expense is not included because it is not a cash outflow.
Other purchases:
- Equipment for $10,498
Fein Company
Schedule of Cash Payments
For the Month of August 202x
Direct materials:
From July purchases       $121,600
From August purchases     $32,800
Total direct materials       $154,400
Other purchases:
Equipment for             $10,498
Total other purchases       $10,498
Fixed expenses:
Salaries                   $35,090
Advertising                $12,000
Rent                      $8,000
Interests on debt            $1,550
Total fixed expenses        $56,640
Total cash payments       $221,538