Preparw a cash payment budget for April, May and June and for the quarter

Part 1 of 2 Points: 0 of 2 The St Germaine Company is preparing its cath payments budget. The following tomt rotate to cash payments the company anticipates mening during the second quarter of the upcoming year (Click the icon to view the cash payment information) Requirement Prepare a cash payment budget for April, May, and dune and for the quarter. (ta box is not ned in the later leave the box emely do not enter a tro) GO June Quarter The St Germaine Company Cash Payments Budget For the Months of April through June April May Cash payments for direct materials 55% of current month purchases 45% of last month's purchases m. - More info and Con Bud il the 1 a. The company pays for 55% of its direct materials purchases in the month of purchase and the remainder the following month. The company's direct material purchases for March through June are anticipated to be as follows: March April May June $ 110,000 $ 130,000 $ 124,000 $ 149,000 b. Direct labor is paid in the month in which it is incurred. Direct labor for each month of the second quarter is budgeted as follows: April May June $ 58,000 $ 68,000 $ 83,000 c. Manufacturing overhead is estimated to be 150% of direct labor cost each month. This monthly estimate includes $37,000 of depreciation on the plant and equipment. All manufacturing overhead (excluding depreciation) is paid in the month in which it is incurred. d. Monthly operating expenses for March through June are projected to be as follows: March April May June $ 75,000 $ 82,000 $ 87,000 $ 91,000 Monthly operating expenses are paid in the month after they are incurred. Monthly operating expenses include $15,000 for monthly depreciation on administrative offices and equipment, and $2,800 for bad debt expense. e. The company plans to pay $7,000 (cash) for a new server in May. f. The company must make an estimated tax payment of $13,000 on June 15. Print Done