The budget director for Shining Window Cleaning Services prepared the following list of expected operating expenses. All expenses requiring cash payments are paid for in the month incurred except salary expense and insurance. Salary is paid in the month following the month in which it is incurred. The insurance premium for six months is paid on October 1. October is the first month of operations; accordingly, there are no beginning account balances.

Required

a. Complete the schedule of cash payments for operating expenses by filling in the missing amounts.

b. Determine the amount of salaries payable the company will report on its pro forma balance sheet at the end of the fourth quarter.

c. Determine the amount of prepaid insurance the company will report on its pro forma balance sheet at the end of the fourth quarter.

Transcribed Image Text:

Budgeted Operating Expenses Equipment lease expense Salary expense Cleaning supplies Insurance expense Depreciation on computer Rent Miscellaneous expenses Total operating expenses October November December $ 7,000 $ 7,000 $ 7,000 6,400 6,800 6,900 2,600 2,860 3,146 1,000 1,000 1,000 1,600 1,600 1,600 1,800 1,800 1,800 600 600 600 $21,000 $21,660 $22,046 Schedule of Cash Payments for Operating Expenses Equipment lease expense Prior month's salary expense, 100% ? ? Cleaning supplies Insurance premium ? ? Depreciation on computer ? Rent ? ?????? 222222 Miscellaneous expenses ? ? ? Total disbursements for operating expenses $18,000 $18,660 $19,346