Question

In: Accounting

Schedule of cash payments for a service company Horizon Financial Inc. was organized on February 28....

Schedule of cash payments for a service company

Horizon 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 $98,600
April 92,700
May 84,400

Depreciation, insurance, and property taxes represent $21,000 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. 68% 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 of cash payments for selling and administrative expenses for March, April, and May.

Excel Learning Systems 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 $ $ $

Solutions

Expert Solution

Excel Learning Systems 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 $ 52,768.00
Paid in April $ 24,832.00
April expenses:
Paid in April $ 48,756.00
Paid in May $ 22,944.00
May expenses:
Paid in May $ 43,112.00
Total cash payments $ 52,768.00 $ 73,588.00 $ 66,056.00

Working

March April May
Total Expenses $ 98,600.00 $ 92,700.00 $ 84,400.00
Less: Non cash expense(Depreciation etc) $ 21,000.00 $ 21,000.00 $ 21,000.00
Cash expense $ 77,600.00 $ 71,700.00 $ 63,400.00
Excel Learning Systems 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 =77600*68%
Paid in April =77600*32%
April expenses:
Paid in April =71700*68%
Paid in May =71700*32%
May expenses:
Paid in May =63400*68%

Related Solutions

Schedule of cash payments for a service company Horizon Financial Inc. was organized on February 28....
Schedule of cash payments for a service company Horizon 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 $82,900 April 76,300 May 69,400 Depreciation, insurance, and property taxes represent $17,000 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. 72% of the remainder of the expenses are expected...
Schedule of cash payments for a service company Horizon Financial Inc. was organized on February 28....
Schedule of cash payments for a service company Horizon 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 $85,300 April 79,300 May 72,200 Depreciation, insurance, and property taxes represent $18,000 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. 75% of the remainder of the expenses are expected...
Schedule of cash payments for a service company Horizon Financial Inc. was organized on February 28....
Schedule of cash payments for a service company Horizon 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 $142,000 April 133,500 May 121,500 Depreciation, insurance, and property taxes represent $30,000 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. 74% of the remainder of the expenses are expected...
#6 Schedule of cash payments for a service company Horizon Financial Inc. was organized on February...
#6 Schedule of cash payments for a service company Horizon 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 $172,900 April 164,300 May 149,500 Depreciation, insurance, and property taxes represent $37,000 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. 66% of the remainder of the expenses are...
Schedule of Cash Payments for a Service Company SafeMark Financial Inc. was organized on February 28....
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 $122,700 April 112,900 May 102,700 Depreciation, insurance, and property taxes represent $26,000 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. 67% of the remainder of the expenses are expected...
Schedule of Cash Payments for a Service Company SafeMark Financial Inc. was organized on February 28....
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 $157,300 April 144,700 May 131,700 Depreciation, insurance, and property taxes represent $33,000 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. 60% of the remainder of the expenses are expected...
Schedule of Cash Payments for a Service Company SafeMark Financial Inc. was organized on February 28....
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 $147,500 April 137,200 May 124,900 Depreciation, insurance, and property taxes represent $31,000 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. 70% of the remainder of the expenses are expected...
1. Schedule of Cash Payments for a Service Company SafeMark Financial Inc. was organized on February...
1. 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 $153,600 April 145,900 May 132,800 Depreciation, insurance, and property taxes represent $33,000 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. 73% of the remainder of the expenses are...
Schedule of Cash Payments for a Service Company EastGate Physical Therapy Inc. is planning its cash...
Schedule of Cash Payments for a Service Company EastGate Physical Therapy Inc. is planning its cash payments for operations for the first quarter (January–March). The Accrued Expenses Payable balance on January 1 is $34,100. The budgeted expenses for the next three months are as follows: January February March Salaries $78,400 $95,500 $105,700 Utilities 6,500 7,200 8,500 Other operating expenses 60,400 65,800 72,500 Total $145,300 $168,500 $186,700 Other operating expenses include $4,300 of monthly depreciation expense and $1,000 of monthly insurance...
Schedule of Cash Payments for a Service Company EastGate Physical Therapy Inc. is planning its cash...
Schedule of Cash Payments for a Service Company EastGate Physical Therapy Inc. is planning its cash payments for operations for the first quarter (January–March). The Accrued Expenses Payable balance on January 1 is $25,000. The budgeted expenses for the next three months are as follows: January February March Salaries $57,500 $70,000 $77,500 Utilities 4,800 5,300 6,300 Other operating expenses 43,700 47,600 52,400 Total $106,000 $122,900 $136,200 Other operating expenses include $3,200 of monthly depreciation expense and $700 of monthly insurance...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT