Built-Tight is preparing its master budget for the quarter ended September 30, 2017. Budgeted sales and cash payments for product costs for the quarter follow:

	July			August			September
Budgeted sales	$	63,500		$	79,500		$	48,500
Budgeted cash payments for
Direct materials		16,260			13,540			13,860
Direct labor		4,140			3,460			3,540
Factory overhead		20,300			16,900			17,300

Sales are 25% cash and 75% on credit. All credit sales are collected in the month following the sale. The June 30 balance sheet includes balances of $15,000 in cash; $45,100 in accounts receivable; $4,600 in accounts payable; and a $5,100 balance in loans payable. A minimum cash balance of $15,000 is required. Loans are obtained at the end of any month when a cash shortage occurs. Interest is 1% per month based on the beginning-of-the-month loan balance and is paid at each month-end. If an excess balance of cash exists, loans are repaid at the end of the month. Operating expenses are paid in the month incurred and consist of sales commissions (10% of sales), office salaries ($4,100 per month), and rent ($6,600 per month).

(1) Prepare a cash receipts budget for July, August, and September.

I can't figure out the collections of prior month's receivables part.

(2) Prepare a cash budget for each of the months of July, August, and September. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Enter your final answers in whole dollars.)

BUILT-TIGHT
Cash Budget
For July, August, and September
	July	August	September
Beginning cash balance
Total cash available
Cash disbursements:
Interest on bank loan
July
August
Preliminary cash balance
Ending cash balance
Loan balance
	July	August	September
Loan balance - Beginning of month
Additional loan (loan repayment)
Loan balance - End of month

BUILT-TIGHT Cash Receipts Budget For July, August, and September July August September $ 63,500 79,500 48,500 36,375 ales Less: ending accounts receivable Cash receipts from: ash sales Collections of prior month's receivables Total cash receipts 47,625 59,625 15,875 19,875 12,125 $ 15,875 $ 19,875 S 12,125