Answer:
Beginning cash Balance 123,000 ; 150,200 ; 239,750
Cash receipts :
Cash collection from credit sales 344,100 ; 382,450 ; 368,750
Cash available 467,100 ; 532,650 ; 608,500
Cash disbursement :
Purchases 185,000 ; 193,000 ; 181,000
Wages, taxes and expenses 81,100 ; 76,600 ; 105,300
Interest 10,800 ; 10,800 ; 10,800
Equipment purchases 40,000 ; 12,500 ; 161,000
Total Cash disbursement 316,900 ; 292,900 ; 458,100
Ending Balance 150,200 ; 239,750 ; 150,400
Explanation:
Cash budgets are prepared to identify the movement of cash in business. The cash collections are the receipts and cash disbursement are the expense paid in cash.
