Schedule of Cash Payments for a Service Company

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

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

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.

EastFate Physical therapy INC.

Schedule of Cash Payments for Operations

For the Three Months Ending March 31, 2017

	January	February	March
Payments of prior month's expenses	$	$	$
Payments of current month's expenses
Total payment	$	$	$