You are on page 1of 1

1 DR.

ROJER JONES
CASH BUDGET

Cash collected and available 21,360


less: Disbursements
Salaries 12,700
Benefits 1,344
Building lease 1,500
Dental supplies 1,200
Janitorial 300
Utilities 400
Phone 150
Office Supplies 100
Lab fees 5,000
Loan payments 570
Interest payments 500
Miscellaneous 500 24,264
Deficiency of cash - 2,904

Revenues Average fee Quantity Total


Fillings 50 90 4,500
Crowns 300 19 5,700
Root canals 170 8 1,360
Bridges 500 7 3,500
Extractions 45 30 1,350
Cleaning 25 108 2,700
X-rays 15 150 2,250
Total Revenue 21,360

2 I recommend that Dr. Jones can cut costs to avoid deficiency.

You might also like