Fortune, Inc., is preparing its master budget for the first quarter. The company sells a single product at a price of $25 per unit. Sales (in units) are forecasted at 38,000 for January, 58,000 for February, and 48,000 for March. Cost of goods sold is $12 per unit. Other expense information for the first quarter follows. Commissions 11 % of sales dollars Rent $ 23,000 per month Advertising 15 % of sales dollars Office salaries $ 74,000 per month Depreciation $ 54,000 per month Interest 12 % annually on a $280,000 note payable Tax rate 40 %

Mikes Motors Corp. manufactures motors for dirt bikes. The company requires a minimum $30,000 cash balance at each month-end. If necessary, the company borrows to meet this requirement, at a cost of 3% interest per month (paid at the end of each month). Any cash balance above $30,000 at month-end is used to repay loans. The cash balance on July 1 is $27,000, and the company has no outstanding loans at that time. Forecasted cash receipts and forecasted cash payments (other than for loan activity) are as follows.

	Cash Receipts			Cash Payments
July	$	78,000			$	106,000
August		104,000				92,900
September		143,000				120,400

Prepare a budgeted income statement for this first quarter. (Round your final answers to the nearest whole dollar.) FORTUNE, INC. Budgeted Income Statement For Quarter Ended March 31 Operating expenses 0 0 Prepare a cash budget for July, August, and September. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Round your final answers to the nearest whole dollar.) MIKE'S MOTORS CORP. Cash Budget For July, August, and September July August September Total cash available 0 0 0 Preliminary cash balance 0 0 Ending cash balance 0 $ 0 $ 0 Loan balance $ 0 $ 0 Loan balance, Month-end $ 0 $ 0 $ 0