Ultravision, Inc., anticipates sales of $410,000 from January through April. Materials will represent 50 percent of sales and because of level production, material purchases will be equal for each month during the four months of January, February, March, and April.
Materials are paid for one month after the month purchased. Materials purchased in December of last year were $37,000 (half of $74,000 in sales).
Labor costs for each of the four months are slightly different due to a provision in the labor contract in which bonuses are paid in February and April. The labor figures are:
|
|
| January |
$ 27,000 |
| February |
30,000 |
| March |
27,000 |
| April |
32,000 |
Fixed overhead is $23,000 per month.
Prepare a schedule of cash payments for January through April. (Omit the "tiny_mce_markerquot; sign in your response.)
ULTRAVISION, INC
Cash Payment Schedule
December |
January |
February |
March |
April |
| * Purchases |
$ |
$ |
$ |
$ |
$ |
| **Payment to material purchases |
|
|
|
|
|
| Labor |
|
|
|
|
|
| Fixed overhead |
|
|
|
|
|
|
|
|
|
|
|
| Total cash payments |
|
$ |
$ |
$ |
$ |
|
|
|
|
|
|