Question

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

Month	Sales Revenue	Month	Sales Revenue
January	$300,000	March	$200,000
February	210,000	April	190,000

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 70 percent of sales. Payments for merchandise sold are made in the month following the month of sale. Operating expenses total $41,000 per month and are paid during the month incurred. The cash balance on February 1 is estimated to be $20,000.

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.

Wilson's Retail Company Cash Budgets February, March, and April
	February	March	April
Cash balance, beginning	$Answer	$Answer	$Answer
Total Cash receipts	Answer	Answer	Answer
Cash available	Answer	Answer	Answer
Total disbursements	Answer	Answer	Answer
Cash balance, ending	$Answer	$Answer	$Answer

Answer 1

Answer :

CASH BUDGET OF WILSON'S RETAIL COMPANY FOR 3 MONTHS

	Particulars	February	March	April
A	Cash Balance at beginning of Month	$            20,000	$            15,000	$            31,000
B	Sales	$           2,10,000	$           2,00,000	$           1,90,000
	Collection of Sales proceeds :
C	60 % collect in same month	$           1,26,000	$           1,20,000	$           1,14,000
D	40 % collected in next month	$           1,20,000	$               84,000	$               80,000
E	Total Sales Proceeds (C+D)	$        2,46,000	$        2,04,000	$        1,94,000
	COGS is 70 % of sales
F	COGS (B*70/100)	$           1,47,000	$           1,40,000	$           1,33,000
G	Payment of COGS (Purchase)	$           2,10,000	$           1,47,000	$           1,40,000
H	Operating Expenses	$               41,000	$               41,000	$               41,000
I	Total Payment (G+H)	$        2,51,000	$        1,88,000	$        1,81,000
O	Cash Balance at the End of Month [(A+E)-I]	$            15,000	$            31,000	$            44,000