Schedule of Cash Payments for a Service Company

EastGate Physical Therapy Inc. is planning its cash payments for operations for the first quarter (JanuaryMarch). The Accrued Expenses Payable balance on January 1 is $30,900. The budgeted expenses for the next three months are as follows:

	January		February		March
Salaries	$71,100		$86,500		$95,800
Utilities	5,900		6,500		7,700
Other operating expenses	54,000		58,900		64,800
Total	$131,000		$151,900		$168,300

Other operating expenses include $3,900 of monthly depreciation expense and $900 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
	January	February	March
Payments of prior month's expense	$	$	$
Payments of current month's expense
Total cash payments	$	$	$