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 $15,000. The budgeted expenses for the next three months are as follows:

The question is incomplete. The full question is :

EasyGate Physical Therapy Inc. is planning its cash payments for operations for the first time quarter (January - March), 2015. 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                                      $ 56,9000      $ 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 $ 3000 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 paid in the following month. The Accrued Expenses Payable balance on January  relates to the expenses incurred in December.

Solution :

                                SCHEDULED OF CASH PAYMENTS  

     Particulars                                        January       February       March

Accrued expenses payable                $ 15,000

Payment of current month expenses   $ 61, 670     $ 76, 090      $ 81,130

Payment of prior month's expenses                         $ 26, 430      $ 32, 610

Total payment                                        $ 76, 670    $ 102,520      $ 113,740

Working :  

                                                             January       February       March

Other operating expenses                $ 32,300      $ 41,500        $ 44,700

Less: devaluation expenses                $3,000        $3,000           $3,000

        Prepaid expenses                           $500            $500              $500

Other operating expenses               $ 28, 800     $ 38,000        $ 41, 200

Additional Salaries expenses           $ 56, 900     $ 68,100        $ 72, 200  

Additional Utilities expenses               $ 2,400        $ 2600           $ 2500  

Total budgeted expenses                  $ 88,100     $ 108,700        $ 115, 900

Payment in current month at 70%    $ 61, 670      $ 76,090          $ 81, 130

Payment in prior month at 30%        $ 26, 430      $ 32,610          $ 34, 770