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 $25,200. The budgeted expenses for the next three months are as follows: Salaries Utilities Other operating expenses Total January February March $58,000 $70,600 $78,100 6,300 52,900 5,300 48,100 4,800 44,100 $106,900 $124,000 $137,300 Other operating expenses include $3,200 of monthly depreciation expense and $700 of monthly insurance expense that was prepaid for the year on May 1 of the previous year. Of the remaining expenses, 65% 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. EastGate Physical Therapy Inc. Schedule of Cash Payments for Operations For the Three Months Ending March 31 Line Item Description Payments of prior month's expense Payments of current month's expense Total cash payments January February March $