1 answer

Exercise 9-19 Pletcher Dental Clinic is a medium-sized dental service specializing in family dental care. The...

Question:

Exercise 9-19 Pletcher Dental Clinic is a medium-sized dental service specializing in family dental care. The clinic is curre1st Quarter 2nd Quarter $ $

Exercise 9-19 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 2020. 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 Beginning cash balance $33,000 Required minimum cash balance 27,500 4,400 Payment of income taxes (2nd quarter) Professional salaries: 1st quarter 154,000 2nd quarter 154,000 Interest from investments (2nd quarter) 7,700 Overhead costs: 84,700 1st quarter 110,000 2nd quarter Selling and administrative costs, including $2,200 depreciation: 1st quarter 55,000 2nd quarter 77,000 Purchase of equipment (2nd quarter) 55,000 Sale of equipment (1st quarter) 13,200 Collections from clients: 1st quarter 258,500 2nd quarter 418,000 Interest payments (2nd quarter) 220 Prepare a cash budget for each of the first two quarters of 2020 PLETCHER DENTAL CLINIC Cash Budget
1st Quarter 2nd Quarter $ $

Answers

Pletcher Dental Clinic
Cash Budget for the first two quarters of 2020
Forr the first two quarters of 2020 1st Quarter 2nd Quarter
Cash balance, beginning $       33,000.00 $        27,500.00
Add: cash receipts
Collections from clients $     258,500.00 $      418,000.00
Sale of equipment $       13,200.00
Interest from investments $          7,700.00
Total cash receipts $     271,700.00 $      425,700.00
Total cash available $     304,700.00 $      453,200.00
Less: Cash Disbursements
Income taxes $          4,400.00
Professional salaries $     154,000.00 $      154,000.00
Overhead cost $       84,700.00 $      110,000.00
Selling and adminsitrative cost Excluding depreciaiton $       52,800.00 $        74,800.00
Purchase of equipment $        55,000.00
Interest payments $             220.00
Total cash disbursements $     291,500.00 $      398,420.00
Excess (deficiency) of cash available over disbursements $       13,200.00 $        54,780.00
Financing:
Borrowings $       14,300.00
Repayments $      (14,300.00)
Total Financing $       14,300.00 $      (14,300.00)
Cash balance, ending $       27,500.00 $        40,480.00
.

Similar Solved Questions

1 answer
Ne via Canvas Question 17 1.5 pts Malko Enterprises' bonds currently sell for $1,020. They have...
ne via Canvas Question 17 1.5 pts Malko Enterprises' bonds currently sell for $1,020. They have a 6-year maturity, an annual coupon of $75, and a par value of $1,000. What is their current yield? 6.91% O 6.62% 8.46% 6.40% 7.35% Online via Canvas D Question 16 1.5 pts Adams Enterprises' nonca...
1 answer
Hello to anyone who can help me! I did a lab and we have to write...
Hello to anyone who can help me! I did a lab and we have to write the molecular, ionic and net ionic equations for all the confirmed Precipitates. I been having trouble understanding how to do equations so if someone can help me I would appreciate it. Pb(NO3)2+NaOH KIO3+Na2S Pb(NO3)2+Na2S BaC12+Na2S...
1 answer
Introduction to Quantum Mechanics problem: 3. Find the normalized stationary states and allowed bound state energies...
Introduction to Quantum Mechanics problem: 3. Find the normalized stationary states and allowed bound state energies of the Schrodinger equation for a particle of mass m and energy E < Vo in the semi-infinite potential well Vo 0....
1 answer
Are these correct Stopping which of these evolutionary forces can lead to speciation? A. genetic drift...
are these correct Stopping which of these evolutionary forces can lead to speciation? A. genetic drift OB. gene flow OC. natural selection OD. sexual selection O E. mutations QUESTION 2 Speciation is most commonly a result of A. copatry OB. antipatry OC. allopatry OD. sympatry O E. sexual selection...
1 answer
Are the lines #4x +2y=7# and #y=2x-3# parallel, perpendicular or neither?
Are the lines #4x +2y=7# and #y=2x-3# parallel, perpendicular or neither?...
1 answer
Please show all steps. Thank you! Entered Answer Preview Result ADF ADF incorrect The answer above...
Please show all steps. Thank you! Entered Answer Preview Result ADF ADF incorrect The answer above is NOT correct. (2 points) When one changes the significance level of a hypothesis test from 0.10 to 0.05, which of the following will happen? Check all that apply A. The test becomes more stringent to...
1 answer
Seld-15181099&HeplD-b9928c3d5ce7a775c63a32466 d8388e# 10001 istry 1115 1-3 pm Hi, Awoyinka Sign OutHelp d lonic Bonds Copy (<)...
seld-15181099&HeplD-b9928c3d5ce7a775c63a32466 d8388e# 10001 istry 1115 1-3 pm Hi, Awoyinka Sign OutHelp d lonic Bonds Copy (<) 40115 ( 》 Pan A Consider the following element combinations. Classily the covalent or nonpolar covalent quaitatively based solely on each element's positio...
1 answer
CSM Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for $545,000 is estimated to result in $197,000 in annual pretax cost savings. The press falls in the MACRS five-year class (see lecture notes), a
CSM Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for $545,000 is estimated to result in $197,000 in annual pretax cost savings. The press falls in the MACRS five-year class, and it will have a market value at the end of ...
1 answer
The balance sheet and income statement for the A. Thiel Mfg. Company are as follows. Calculate...
The balance sheet and income statement for the A. Thiel Mfg. Company are as follows. Calculate the ratios at the bottom. Cash $ 500 Accounts receivable 2,000 Inventories 1,000 Current assets $3,500 Net fixed assets 4,500 Total assets $8,000 Accounts payable $1,100 Accrued expenses 600 Short-term not...
1 answer
A common problem facing any business entity is the debt versus equity decision. When funds are...
A common problem facing any business entity is the debt versus equity decision. When funds are required to obtain assets, should debt or equity financing be used? This decision also is faced when a company is initially formed. What will be the mix of debt versus equity in the initial capital structu...
1 answer
Question 14 (1 point) Preferred stocks typically: O A) possess voting rights. O B) participate in...
Question 14 (1 point) Preferred stocks typically: O A) possess voting rights. O B) participate in earnings. O C) receive regular interest payments. O D) are used to avoid "double-taxation.". one of these. Question 15 (1 point) The statement of stockholders' equity includes information ab...
1 answer
A local handyman offers to install new windows in your home. His cost function is given...
A local handyman offers to install new windows in your home. His cost function is given in the table below a) Fill in the marginal cost column in the table. Instruction: Round your answer to the nearest dollar Number of Cost Marginal Cost Windows (Dollars) ollars) 100 150 200 250 325 425 550 b) Grap...
1 answer
Zinc metal reacts with hydrochloric acid according to the following balanced equation: Zn(s)+2HCl(aq)→ ZnCl2(aq)+H2(g) When 0.105...
Zinc metal reacts with hydrochloric acid according to the following balanced equation: Zn(s)+2HCl(aq)→ ZnCl2(aq)+H2(g) When 0.105 g of Zn(s) is combined with enough HCl to make 50.4 mL of solution in a coffee-cup calorimeter, all of the zinc reacts, raising the temperature of the solution from ...
1 answer
E) Use the triangle inequality to prove that (ac + bd)2 (a2 + b2)(c2 + d2) for all a, b, c, d e R. Total: [20 marks]...
e) Use the triangle inequality to prove that (ac + bd)2 (a2 + b2)(c2 + d2) for all a, b, c, d e R. Total: [20 marks] e) Use the triangle inequality to prove that (ac + bd)2 (a2 + b2)(c2 + d2) for all a, b, c, d e R. Total: [20 marks]...
1 answer
1. A student who has good study habits while in college will likely do which of...
1. A student who has good study habits while in college will likely do which of the following as a new manager? A. Arrive late to meetings. B. Wait until the last minute to prepare an employee performance review. C. Review outdated team-meeting notes. D. Prepare an agenda and notes before a meeting ...
1 answer
Apply all three parts of the epidemiological triangle to the disease malaria What was the agent...
Apply all three parts of the epidemiological triangle to the disease malaria What was the agent of malaria?...
1 answer
6. A force of 30 N will stretch a spring 75cm (0.75m). Assuming Hooke's law applies,...
6. A force of 30 N will stretch a spring 75cm (0.75m). Assuming Hooke's law applies, how far will a 110-N force stretch the spring? How much work does it take to stretch the spring this far?...