Cash flow exercise

Joseph Pharmacy had sales of $25,000 in December and $30,000 in January. The company expects sales of $20,000 in February and $40,000 in both March and April, and $30,000 in May. The company has no other source of cash inflows. Half of the sales are paid for with cash. Twenty-five percent are paid for in each of the two months following the sale.

Joseph Pharmacy has the following expenses: (show all of your work) and submit in APA format. Title page, introduction and conclusion apply here.

- Monthly rent of $1,500
- Wages of $5,000 each month
- Purchases
o 50% of next month's sales
--------------------------------------------------------------
o Cash Outlay
- 20% in month purchased
- 80% in the previous month

From the information provided:

1. Calculate the projected Cash Receipts for the three months of February, March, and April (Tables have been set up for you)

A Schedule of Projected Cash Receipts for Joseph Pharmacy

2. Calculate the projected Cash Disbursements for the same months

A Schedule of Projected Cash Disbursements for Joseph Pharmacy

3. Indicate what the total cash balance would be at the end of these three months if the cash balance at the beginning of February was $1,500.

If I have a budget where expected gross receipts are what is obtained in

#1 and my expected cash disbursements are what is obtained in

#2. What can you tell me about the cash balance (obtained in #3) if you were doing a variance analysis? How would you attempt to explain the variance?