Preparing a Cash Budget La Famiglia Pizzeria provided the following information for the month of October: a. Sales are budgeted to be $152,000. About 85% of sales is cash; the remainder is on account. b. 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. c. Food and supplies purchases, all on account, are expected to be $101,000. La Famiglia pays 25% in the month of purchase and 75% in the month following purchase. d. 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. e. Utilities average $5,950 per month. Rent on the building is $4,100 per month. f. Insurance is paid quarterly; the next payment of $1,500 is due in October. g. September sales were $181,500 and purchases of food and supplies in September equaled $130,000. h. The cash balance on October 1 is $2,147. 3. Prepare a cash budget for the month of October. La Famiglia Pizzeria Cash budget For the month of October \begin{tabular}{l} \hline Beginning balance \\ Cash receipts \\ Cash available \\ Less: \\ Payments for food and supplies purchases \\ Owners' draw \\ Utilities \\ Rent \\ Insurance \\ Total disbursements \\ Ending balance \end{tabular}