Case 10-59

Sports Fanatic Company is a retail sporting goods store that uses accrual accounting for its records. Information on Sports Fanatics operations are as follows:

1.		The store has budgeted sales at $220,000 for January and $200,000 for February.
2.		It expects collections to be 60% in the month of sale and 38% in the month following the sale. It expects 2% of sales to be uncollectible.
3.		Gross margin is 25% of sales.
4.		It purchases a total of 80% of the merchandise for resale in the month before the month of sale and 20% in the month of sale. It makes payments for merchandise in the month after it purchases it.
5.		Other expected monthly expenses to be paid in cash amount to $22,600.
6.		Annual depreciation is $216,000.
7.		Sports Fanatics balance sheet at the close of business on December 31 follows.

SPORTS FANATIC COMPANY Balance Sheet December 31
Assets
Cash		$22,000
Accounts receivable (net of $4,000 allowance for uncollectible accounts)		76,000
Inventory		132,000
Property, plant, and equipment (net of $680,000 of accumulated depreciation)		870,000
Total assets		$1,100,000
Liabilities and Shareholders Equity
Accounts payable		$162,000
Common shares		800,000
Retained earnings		138,000
Total liabilities and shareholders equity		$1,100,000

				$
:
:
		$
				$

Prepare the cash budget for January. (Do not leave any answer field blank. Enter 0 for amounts.

SPORTS FANATIC COMPANY Cash Budget For the Month of January
		$
:
:
:
:
		$