text

Cash Budget

Patrick's Retail Company is planning a cash budget for the next three months. Estimated sales revenue is as follows:

Month Sales Revenues

January $350,000

February $300,000

March $250,000

April $200,000

All sales are on credit; 60 percent is collected during the month of sale, and 40 percent is collected during the next month. Cost of goods sold is 80 percent of sales. Payments for merchandise sold are made in the month following the month of sale. Operating expenses total $52,000 per month and are paid during the month incurred. The cash balance on February 1 is estimated to be $35,000.

Prepare monthly cash budgets for February, March, and April.

Use negative signs only with beginning and ending cash balances, when appropriate. Do not use negative signs with disbursement answers.

Patrick's Retail Company

Cash Budget

February, March and April

February March April

Cash balance, beginning $_____ $____ $_____

Total cash receipts $____ $____ $_____

Cash available $____ $____ $_____

Total disbursements $____ $____ $_____

Cash balance, ending $____ $_____ $_____