Question

Schedule of Cash Payments for a Service Company

SafeMark Financial Inc. was organized on February 28. Projected selling and administrative expenses for each of the first three months of operations are as follows:

March	$148,200
April	139,300
May	126,800

Depreciation, insurance, and property taxes represent $32,000 of the estimated monthly expenses. The annual insurance premium was paid on February 28, and property taxes for the year will be paid in June. 65% of the remainder of the expenses are expected to be paid in the month in which they are incurred, with the balance to be paid in the following month.

Prepare a schedule indicating cash payments for selling and administrative expenses for March, April, and May.

SafeMark Financial Inc.
Schedule of Cash Payments for Selling and Administrative Expenses
For the Three Months Ending May 31
	March	April	May
March expenses:
Paid in March	$
Paid in April		$
April expenses:
Paid in April
Paid in May			$
May expenses:
Paid in May
Total cash payments	$	$	$

Answer 1

SafeMark Financial Inc
Schedule of Cash Payments for selling and administrative expenses
For the Three Months Ending May 31
	March	April	May
March Expenses
Paid in March	($148,200-$32,000)*65% = $75,530
Paid in April		($148,200-$32,000)*35% = $40,670
April Expenses
Paid inApril		($139,300-$32,000)*65% = $69,745
Paid in May			($139,300-$32,000)*35% = $37,555
May Expenses
Paid May			($126,800-$32,000)*65% = $61,620
Total cash payments	$                                                        75,530	$                                                      110,415	$                                                        99,175

You can reach me over comment box if you have any doubts. Please rate this answer