Jorgensen Company has the following data: Budgeted Sales

April- $154,000

May- 160,000

June- 142,000

July- 136,000

Budgeted Operating Expenses Per Month

Wages 12,600

Advertising 27,200

Depreciation 19,000

Rent 20,400

Freight-out- 20% of Sales

Sales commission- 5% of Sales Required: Prepare a schedule of cash disbursements for operating expenses for April, May and June. All cash expenses are paid when incurred.