1. 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 $102,000. 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 $1,300 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. $

   2. Calculate the cash needed in October to pay for food purchases. $

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

   La Famiglia Pizzeria
   Cash budget
   For the month of October
   Beginning balance	$
   Cash receipts
   Cash available	$
   Less:
   Payments for food and supplies purchases	$
   Owners' draw
   Workers' wages
   Utilities
   Rent
   Insurance
   Total disbursements	$
   Ending balance	$