Budgeted sales July August September Budgeted cash payments for $54,000 $70,000 $58,000 Direct materials Direct labor 15,160 12,440 12,760 Overhead 3,040 2,360 2,440 Sales to customers are 15% cash and 85% on credit. Sales in June were $51,500. All credit sales are collected in the month following the sale. The June 30 balance sheet includes balances of $55,000 in cash and $4,000 in loans payable. A minimum cash balance of $55,000 is required, Loans are obtained at the end of any month when the preliminary cash balance is below $55,000. Interest is 1% per month based on the beginning-of-the-month loan balance and is paid at each month-end. Any preliminary cash balance above $55,000 is used to repay loans at month-end.

Sales to customers are 15% cash and 85% on credit. Sales in June were $51,500. All credit sales are collected in the month following the sale. The June 30 balance sheet includes balances of $55,000 in cash and $4,000 in loans payable. A minimum cash balance of $55,000 is required. Loans are obtained at the end of any month when the preliminary cash balance is below $55,000. Interest is 1% per month based on the beginning-of-the-month loan balance and is paid at each month-end. Any preliminary cash balance above $55,000 is used to repay loans at month-end. Expenses are paid in the month incurred and consist of sales commissions ( 10% of sales), office salaries ( $3,000 per month), and rent ( $5,500 per month). Prepare a cash budget for the months of July, August, and September. (Negative balances and Loan repayment amounts (if any uld be indicated with minus sign. Enter your final answers in whole dollars.) \begin{tabular}{|l|l|l|l|} \hline \hline \multicolumn{3}{|c|}{ Loan balance } \\ \hline \multicolumn{1}{|c|}{ July } & August & September \\ \hline Loan balance - Beginning of month & & & \\ \hline Additional loan (loan repayment) & & & \\ \hline Loan balance - End of month & & & \\ \hline \hline \end{tabular}