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 $14,000 is paid for computer services. Sales revenue is forecast as follows:

Month Sales Revenue

February $170,000

March 210,000

April 220,000

May 260,000

June 240,000

July 280,000

Prepare a schedule of cash disbursements for April, May, and June. Do not use a negative sign with your answers.

Timber Company Schedule of Cash Disbursements for April, May, and June:

April May June

Lumbers purchases:

Wages:

Operating expenses:

Lease payment:

Total disbursements: