The bottom one is an example of how to solve the entire problem. Thank you!

The Kerwin Company is preparing its cash payments budget. The following items relate to cash payments the company anticipates making during the second quarter of the upcoming year. (Click the icon to view the cash payment information.) Requirement Prepare a cash payments budget for April, May, and June and for the quarter. (If a box is not used in the table leave the box empty; do not enter a zero.) - X More info The Kerwin Company Cash Payments Budget For the Months of April through June April May Cash payments for direct materials: 45% of current month purchases 55% of last month's purchases June Quarter a. The company pays for 45% 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 $ 112,000 $ 135,000 $ 122,000 $ 141,000 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 $ 46,000 $ 56,000 $ 71,000 c. Manufacturing overhead is estimated to be 130% of direct labor cost each month. This monthly estimate includes $36,000 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 $ 74,000 $ 83,000 $ 84.000 $ 96,000 Monthly operating expenses are paid in the month after they are incurred. Monthly operating expenses include $12,000 for monthly depreciation on administrative offices and equipment, and $2,800 for bad debt expense. e. The company plans to pay $8,000 (cash) for a new server in May. f. The company must make an estimated tax payment of $11,000 on June 15. Print Done Help me solve this Video Get more help Part 7 of 7 Points: 0 The Sweeney Company is preparing its cash payments budget. The following items relate to cash payments the company anticipates making during the second quarter of the upcoming year. (Click the icon to view the cash payment information.) Requirement Prepare a cash payments budget for April, May, and June and for the quarter. (If a box is not used in the table leave the box empty; do not enter a zero.) More info June Quarter The Sweeney Company Cash Payments Budget For the Months of April through June April May Cash payments for direct materials: 45% of current month purchases $ 62,550 $ 58,050 $ 55% of last month's purchases 64,900 76,450 Cash payments for direct labor 48,000 Cash payments for manufacturing overhead 30,400 43,400 Cash payments for operating expenses 58,100 Cash payments for new server 6,000 Cash payment for taxes Total cash payments $ 263,950 $ 314,000 $ 58,000 64,800 $ 185,400 70,950 212,300 73,000 179,000 62,900 136,700 66,100 196,300 6,000 11,000 11,000 a. The company pays for 45% 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 $ 118,000 $ 139,000 $ 129,000 $ 144,000 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 $ 48,000 $ 58,000 $ 73,000 c. Manufacturing overhead is estimated to be 130% of direct labor cost each month. This monthly estimate includes $32,000 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 $ 74,000 $ 88,000 $ 82,000 $ 94,000 Monthly operating expenses are paid in the month after they are incurred. Monthly operating expenses include $13,000 for monthly depreciation on administrative offices and equipment, and $2,900 for bad debt expense. e. The company plans to pay $6,000 (cash) for a new server in May. f. The company must make an estimated tax payment of $11,000 on June 15. 72,100' 348,750 $ 926,700 Print Done