The controller for Upcott Laundry Services prepared the following list of expected selling and administrative expenses. All expenses requiring cash payments except salary expense and insurance are paid for in the month incurred. Salary is paid in the month following its incursion. The annual insurance premium is paid in advance on January 1. January is the first month of operations. Accordingly, there are no beginning account balances.

Required
a. Complete the schedule of cash payments for selling and administrative expenses by filling in the missing amounts.
b. Determine the amount of salaries payable the company will report on its quarterly pro forma balance sheet.
c. Determine the amount of prepaid insurance the company will report on its quarterly pro forma balancesheet.

Transcribed Image Text:

January February March Budgeted Selling and Administrative Expenses Equipment depreciation Salary expense Cleaning supplies Insurance expense Equipment maintenance expense Leases expense Miscellaneous expenses Total S&A expenses 6,200 8,000 1,000 600 500 1,600 400 $18,300 S 6,200 8,000 940 600 500 1,600 400 $18,240 6,200 7,200 1,100 600 500 1,600 400 $17,600 Schedule of Cash Payments for Selling and Administrative Expenses Equipment depreciation Prior month's salary expense, 100% Cleaning supplies Insurance premium Equipment maintenance expense Leases expense Miscellaneous expenses Total payments for S&A expenses $10,700 $11,440 $11,600