The

Sesnie

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.

LOADING...

(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.)

Question content area bottom

Part 1

The Sesnie Company
Cash Payments Budget
For the Months of April through June
	April	May	June	Quarter
Cash payments for direct materials:
50% of current month purchases	$65,500	$63,000	$70,000	$198,500
50% of last month's purchases	59,500	65,500	63,000	188,000

Part 2

Cash payments for direct labor

50,000

60,000

75,000

185,000

Part 3

Cash payments for manufacturing overhead

30,000

43,000

62,500

135,500

Part 4

Cash payments for operating expenses

More info a. The company pays for 50% 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 $ 119,000 $ 131,000 $ 126,000 $ 140,000 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 $ 50,000 $ 60,000 $ 75,000 c. Manufacturing overhead is estimated to be 130% of direct labor cost each month. This monthly estimate includes $35,000 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 $ 76,000 $ 85,000 $ 84,000 $ 93,000 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 $3,400 for bad debt expense. e. The company plans to pay $2,000 (cash) for a new server in May. f. The company must make an estimated tax payment of $12,000 on June 15