Cash Disbursement

Timber Company is in the process of preparing its budget for next year. Cost of goods sold has been estimated at 70 percent of sales. Lumber purchases and payments are to be made during the month preceding the month of sale. Wages are estimated at 15 percent of sales and are paid during the month of sale. Other operating costs amounting to 10 percent of sales are to be paid in the month following the month of sale. Additionally, a monthly lease payment of $64,000 is paid for computer services. Sales revenue is forecast as follows

MonthSales RevenueFebruary$220,000March260,000April270,000May310,000June290,000July330,000

Required

Draw a schedule of cash disbursements for April, May, and June.

Do notuse a negative sign with your answers.

Timber CompanySchedule of Cash DisbursementsApril, May, and JuneAprilMayJuneLumbers purchasesAnswer

Answer

Answer

WagesAnswer

Answer

Answer

Operating expensesAnswer

Answer

Answer

Lease paymentAnswer

Answer

Answer

Total disbursementsAnswer

Answer

Answer