Exercise 21-19 Pletcher Dental Clinic is a medium-sized dental service specializ

Question

Exercise 21-19 Pletcher Dental Clinic is a medium-sized dental service specializing in family dental care. The clinic is currently preparing the master budget for the first 2 quarters of 2017. All that remains in this process is the cash budget. The following information has been collected from other portions of the master budget and elsewhere.

please make answers clear and bolded thank you

Beginning cash balance Required minimum cash balance Payment of income taxes (2nd quarter) Professional salaries: $34,380 28,650 4,584 1st quarter 2nd quarter 160,440 160,440 8,022 Interest from investments (2nd quarter) Overhead costs: 1st quarter 2nd quarter 88,242 114,600 Selling and administrative costs, including $2,292 depreciation: 57,300 80,220 57,300 13,752 1st quarter 2nd quarter Purchase of equipment (2nd quarter) Sale of equipment (1st quarter) Collections from clients 1st quarter 2nd quarter 269,310 435,480

Explanation / Answer

Solution: Cash Budget for Pletcher Dental clinic:

(14898+229)

15,127

Particulars 1st Quarter ($) 2nd Quarter ($) Beginning Cash balance 34,380 28,650 Add: Receipts Collection from customer 269,310 435,480 Sale of Equipment 13,752 0 Investment interest 0 8,022 Total receipts 283,062 443,502 Total available cash 317,442 472,152 Less: Disbursement Professional salaries 160,440 160,440 Overhead costs 88,242 114,600 Equipment Purchases 0 57,300 Selling and administrative costs excluding Depreciation 55,008 77,928 Payment of income tax 0 4,584 Total disbursement 303,690 414,852 Excess of cash available of cash disbursement 13,752 57,300 Financing Add: Borrowing 14,898 0 Less: Repayments 0

(14898+229)

15,127

Ending cash balance 28,650 42,173

Related Questions

Navigate

• Browse (All)
• Browse E
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.