Question

In: Accounting

Schedule of Cash Payments Select Physical Therapy Inc. is planning its cash payments for operations for...

Schedule of Cash Payments

Select Physical Therapy Inc. is planning its cash payments for operations for the third quarter (July–September), 2017. The Accrued Expenses Payable balance on July 1 is $28,700. The budgeted expenses for the next three months are as follows:

July August September
Salaries $66,000 $80,400 $89,000
Utilities 5,500 6,000 7,200
Other operating expenses 50,200 54,700 60,200
Total $121,700 $141,100 $156,400

Other operating expenses include $3,600 of monthly depreciation expense and $800 of monthly insurance expense that was prepaid for the year on March 1 of the current year. Of the remaining expenses, 75% are paid in the month in which they are incurred, with the remainder paid in the following month. The Accrued Expenses Payable balance on July 1 relates to the expenses incurred in June.

Prepare a schedule of cash payments for operations for July, August, and September.

Select Physical Therapy Inc.
Schedule of Cash Payments for Operations
For the Three Months Ending September 30, 2017
July August September
Payments of prior month's expense $ $ $
Payments of current month's expense
Total payment $ $ $

Solutions

Expert Solution

Select Physical Therapy Inc
Schedule of Cash Payments for Operations
For the Three Months Ending September 30, 2017
Details July August September
Payments of prior month's expense $        28,700 $        29,325 $        34,175
Payments of current month's expense $        87,975 $      102,525 $      114,000
Total payment $      116,675 $      131,850 $      148,175
Working Notes :
Calculate the payments of prior month's expenses for August Month
Total Expenses = $ 121700
Depreciation Expenses = $ 3600
Insurance expenses = $ 800
Payments of Prior Month's Expense = ($ 121,700- $ 3,600 - $ 800) x 25%
                                                                         = $ 29,325
Payments of current month's expense = ( $ 141,100 - $ 34,175 - $ 3,600 - $ 800)
                                                      = $ 102,525
Calculate the payments of prior month's expenses for September Month
Total Expenses = $ 141,100
Depreciation Expenses = $ 3600
Insurance expenses = $ 800
Payments of Prior Month's Expense = ($ 141,100 - $ 3,600 - $ 800) x 25%
                                                                           = $ 34,175
Payments of current month's expense = ( $ 156,400 - $ 38,000 - $ 3,600 - $ 800)
= $ 114,000
Payments of January expense = ( $ 121,700 - $ 29,325 - $ 3,600 - $ 800)
= $ 87975

Related Solutions

Schedule of Cash Payments Select Physical Therapy Inc. is planning its cash payments for operations for...
Schedule of Cash Payments Select Physical Therapy Inc. is planning its cash payments for operations for the third quarter (July–September), 2017. The Accrued Expenses Payable balance on July 1 is $34,300. The budgeted expenses for the next three months are as follows: July August September Salaries $78,900 $96,000 $106,300 Utilities 6,500 7,200 8,600 Other operating expenses 60,000 65,400 72,000 Total $145,400 $168,600 $186,900 Other operating expenses include $4,300 of monthly depreciation expense and $1,000 of monthly insurance expense that was...
Schedule of Cash Payments EastGate Physical Therapy Inc. is planning its cash payments for operations for...
Schedule of Cash Payments 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 $27,100. The budgeted expenses for the next three months are as follows: January February March Salaries $62,300 $75,900 $84,000 Utilities 5,100 5,700 6,800 Other operating expenses 47,300 51,600 56,800 Total $114,700 $133,200 $147,600 Other operating expenses include $3,400 of monthly depreciation expense and $800 of monthly insurance expense that was prepaid...
Schedule of Cash Payments EastGate Physical Therapy Inc. is planning its cash payments for operations for...
Schedule of Cash Payments 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 $33,100. The budgeted expenses for the next three months are as follows: January February March Salaries $76,100 $92,700 $102,600 Utilities 6,300 7,000 8,300 Other operating expenses 57,800 63,000 69,400 Total $140,200 $162,700 $180,300 Other operating expenses include $4,200 of monthly depreciation expense and $900 of monthly insurance expense that was prepaid...
Schedule of Cash Payments for a Service Company EastGate Physical Therapy Inc. is planning its cash...
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 $34,100. The budgeted expenses for the next three months are as follows: January February March Salaries $78,400 $95,500 $105,700 Utilities 6,500 7,200 8,500 Other operating expenses 60,400 65,800 72,500 Total $145,300 $168,500 $186,700 Other operating expenses include $4,300 of monthly depreciation expense and $1,000 of monthly insurance...
Schedule of Cash Payments for a Service Company EastGate Physical Therapy Inc. is planning its cash...
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 $25,000. The budgeted expenses for the next three months are as follows: January February March Salaries $57,500 $70,000 $77,500 Utilities 4,800 5,300 6,300 Other operating expenses 43,700 47,600 52,400 Total $106,000 $122,900 $136,200 Other operating expenses include $3,200 of monthly depreciation expense and $700 of monthly insurance...
Schedule of Cash Payments for a Service Company EastGate Physical Therapy Inc. is planning its cash...
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 $27,900. The budgeted expenses for the next three months are as follows: January February March Salaries $64,200 $78,100 $86,500 Utilities 5,300 5,900 7,000 Other operating expenses 48,800 53,200 58,600 Total $118,300 $137,200 $152,100 Other operating expenses include $3,500 of monthly depreciation expense and $800 of monthly insurance...
Schedule of Cash Payments for a Service Company EastGate Physical Therapy Inc. is planning its cash...
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 $25,400. The budgeted expenses for the next three months are as follows: January February March Salaries $58,400 $71,100 $78,700 Utilities 4,800 5,300 6,400 Other operating expenses 45,000 49,100 54,000 Total $108,200 $125,500 $139,100 Other operating expenses include $3,200 of monthly depreciation expense and $700 of monthly insurance...
eBook Calculator Print Item Schedule of Cash Payments EastGate Physical Therapy Inc. is planning its cash...
eBook Calculator Print Item Schedule of Cash Payments 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 $26,700. The budgeted expenses for the next three months are as follows: January February March Salaries $61,400 $74,800 $82,800 Utilities 5,100 5,600 6,700 Other operating expenses 46,700 50,900 56,000 Total $113,200 $131,300 $145,500 Other operating expenses include $3,400 of monthly depreciation expense and $800 of monthly insurance...
EastGate Physical Therapy Inc. is planning its cash payments for operations for the first quarter (January–March)....
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 $32,000. The budgeted expenses for the next three months are as follows: January February March Salaries $73,600 $89,600 $99,200 Utilities 6,100 6,700 8,000 Other operating expenses 55,900 60,900 67,100 Total $135,600 $157,200 $174,300 Other operating expenses include $4,000 of monthly depreciation expense and $900 of monthly insurance expense that was prepaid for the year on...
Use the schedule for cash receipts and the schedule for cash payments provided to complete a...
Use the schedule for cash receipts and the schedule for cash payments provided to complete a cash budget for M.K.H.M., Inc. Additional Information: M.K.H.M.’s beginning cash balance is $5,000 and M.K.H.M. desires to maintain a minimum ending cash balance of $5,000. M.K.H.M. borrows cash as needed at the beginning of each month in increments of $1,000 and repays the amounts borrowed in increments of $1,000 at the beginning of months when excess cash is available. The interest rates on amounts...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT