110 290 400 220 Personal Budget At the beginning of the school year, Katherine Malloy decided to prepare a cash budget for the months of September, October, November, and December. The budget must plan for enough cash on December 31 to pay the spring semester tuition, which is the same as the fall tuition. The following information relates to the budget: Cash balance, September 1 (from a summer job) $8,200 Purchase season football tickets in September Additional entertainment for each month Pay fall semester tuition in September 4,400 Pay rent at the beginning of each month Pay for food each month Pay apartment deposit on September 2 (to be returned December 15) 600 Part-time job earnings each month (net of taxes) 1,020 a. Prepare a cash budget for September, October, November, and December. Enter all amounts as positive values except an overall cash decrease which should be indicated with a minus sign. KATHERINE MALLOY Cash Budget For the Four Months Ending December 31 September October November December Estimated cash receipts from: Part-time job 1,130 x $1,130 X 1,130 X $ 1,130 X Nonncit 600 Deposit 600 1,130 X 1,130 X 1,130 X 1,730 x Total cash receipts Estimated cash payments for: Season football tickets Additional entertainment Tuition 120 X 320 X 320 X 320 X 320 X 4,900 X Rent 440 X 440 X 440 x 440 x Food 250 X 250 X 250 X 250 x