Brief Exercise 9-46 (Objective 3, Example 9.12) Preparing a Cash Budget Olivers Bistro provided the following information for the month of October: a. Sales are budgeted to be $395,000. About 80% of sales is cash; the remainder is on account. b. Olivers Bistro expects that, on average, 70% of credit sales will be paid in the month of sale, and 28% will be paid in the following month. c. Food and supplies purchases, all on account, are expected to be $285,000. Oliver pays 35% in the month of purchase and 65% in the month following purchase. d. Most of the work is done by Oliver and his wife, who typically withdraw $18,500 a month from the business as their salary. (Note: The $18,500 is a payment in total to the two owners, not per person.) Various part-time workers cost $29,300 per month. They are paid for their work weekly, so on average 90% of their wages is paid in the month incurred and the remaining 10% in the next month. e. Utilities and insurance average $8,750 per month. Rent on the building is $14,000 per month. f. In September, a freezer had to be replaced for $39,000. That amount is due in total in October. g. September sales were $390,000, and purchases of food and supplies in September equaled $275,000. h. The cash balance on October 1 is $1,916