eBook

Show Me How

Print Item

Preparing a Cash Budget

La Famiglia Pizzeria provided the following information for the month of October:

1. Sales are budgeted to be $167,000. About 85% of sales is cash; the remainder is on account.
2. La Famiglia 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.
3. Food and supplies purchases, all on account, are expected to be $114,000. La Famiglia pays 25% in the month of purchase and 75% in the month following purchase.
4. Most of the work is done by the owners, who typically withdraw $6,000 a month from the business as their salary. (Note: The $6,000 is a payment in total to the two owners, not per person.) Various part-time workers cost $7,300 per month. They are paid for their work weekly, so on average 90% of their wages are paid in the month incurred and the remaining 10% in the next month.
5. Utilities average $5,950 per month. Rent on the building is $4,100 per month.
6. Insurance is paid quarterly; the next payment of $1,000 is due in October.
7. September sales were $181,500 and purchases of food and supplies in September equaled $130,000.
8. The cash balance on October 1 is $2,147.

Required:

If required, round your answers to the nearest dollar.

1. Calculate the cash receipts expected in October. $fill in the blank 4315a5f32ff4f80_1

2. Calculate the cash needed in October to pay for food purchases. $fill in the blank 4315a5f32ff4f80_2

3. Prepare a cash budget for the month of October.

La Famiglia Pizzeria Cash budget For the month of October

Beginning balance	$fill in the blank d5b206052fd2fd3_1
Cash receipts	fill in the blank d5b206052fd2fd3_2
Cash available	$fill in the blank d5b206052fd2fd3_3
Less:
Payments for food and supplies purchases	$fill in the blank d5b206052fd2fd3_4
Owners' draw	fill in the blank d5b206052fd2fd3_5
Workers' wages	fill in the blank d5b206052fd2fd3_6
Utilities	fill in the blank d5b206052fd2fd3_7
Rent	fill in the blank d5b206052fd2fd3_8
Insurance	fill in the blank d5b206052fd2fd3_9
Total disbursements	$fill in the blank d5b206052fd2fd3_10
Ending balance	$fill in the blank d5b206052fd2fd3_11