Respuesta :
Answer:
Schedule for cash payments is prepared as follows
Explanation:
Expected selling and administrative Cash payment
                                       March   April    May
Expected expense                       52,400  64,200  68,900     Â
Depreciation, insurance, and property tax   (9,000)   (9,000)  (9,000)
Total expected payment                  43,400   55,200  59,900
As the 70% of expense are expected to be paid in the month in which they are incurred, with the balance to be paid in the following month.
Schedule of cash payments for selling and administrative expenses for March, April, and May is prepared as follows
Schedule                             March    April    May
Total expected cash payment           43,400   55,200   59,900
Cash payment in march (43,400x70%) Â Â Â 30,380 Â Â
Cash payment in march (43,400x30%) Â Â Â Â Â Â Â Â Â Â Â 13,020
Cash payment in April (55,200x70%) Â Â Â Â Â Â Â Â Â Â Â Â 38,640
Cash payment in april (55,200x30%) Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 16,560
Cash payment in may (59,900x70%) Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 41,930
Total cash payment                   $30,380  $51,660  $58,490