East Gate Physical Therapy Inc. is planning its cash payments for operations for the first quarter (January-March), 2017. The Accrued Expenses Payable balance on January 1 is $15,000. The budgeted expenses for the next three months are as follows:

Other operating expenses include $3,000 of monthly depreciation expense and $500 of monthly insurance expense that was prepaid for the year on May 1 of the previous year. Of the remaining expenses, 70% are paid in the month in which they are incurred, with the remainder paid in the following month. The Accrued Expenses Payable balance on January 1 relates to the expenses incurred in December.
Prepare a schedule of cash payments for operations for January, February, and March.

Transcribed Image Text:

Salaries Utilities Other operating expenses January $56,900 2,400 32,300 $91,600 February 68,100 2,600 41,500 112,200 March 72,200 2,500 44,700 119,400 Total