1. Cash Budget

The owner of a plumbing supply company has requested a cash budget for June. After examining the records of the company, you find the following:

1. Cash balance on June 1 is $936.
2. Actual sales for April and May are as follows:

Line Item Description	April	May
Cash sales	$10,000	$18,000
Credit sales	28,900	35,000
Total sales	$38,900	$53,000

1. Credit sales are collected over a 3-month period: 30% in the month of sale, 40% in the second month, and 20% in the third month. The sales collected in the third month are subject to a 2% late fee, which is paid by those customers in addition to what they owe. The remaining sales are uncollectible.
2. Inventory purchases average 70% of a month's total sales. Of those purchases, 20% are paid for in the month of purchase. The remaining 80% are paid for in the following month.
3. Salaries and wages total $11,750 per month, including a $4,500 salary paid to the owner.
4. Rent is $4,500 per month.
5. Taxes to be paid in June are $6,780.

The owner also tells you that he expects cash sales of $18,600 and credit sales of $58,000 for June. No minimum cash balance is required. The owner of the company doesn't have access to short-term loans.

Required:

1. Prepare a cash budget for June. Include supporting schedules for cash collections and cash payments. Round calculations and final answers to the nearest dollar. Be sure to enter percentages as whole numbers.

Cash Budget For June Beginning cash balance Collections: Cash sales Credit sales: Current month May credit sales $35,000 40% April credit sales Total cash available $96,716 Less disbursements: Inventory purchases: Current month $58,000704%40,600 Prior month $38,900 80% 31,120 Salaries and wages Rent Taxes Total cash needs Excess of cash available over needs $1,96694,750