Cash Budget

Need help figuring out the numbers gor cash budget

Cash Budget For the First Quarter of 2022 Finished Goods Inventory Planning The company likes to keep 15% of the next quarter's unit sales in finished goods endin Accounts Receivable \& Collections \begin{tabular}{|l|r|} \hline Sales on Account & 100% \\ \hline Collections Activity & \\ \hline Month of Sale & 80% \\ \hline Month after Sale & 20% \\ \hline Balance at 12/31/21 & $185,000.00 \\ \hline \end{tabular} Materials Inventory Costs \& Planning Accounts Payable \& Disbursements Income Taxes Cash and Financing Matters