Helen Bowers, owner of Helen's Fashion Designs, is planning to request a line of credit from her bank. She has estimated the following sales forecasts for the firm for parts of 2016 and 2017: May 2016 $186,000 June 186,000 July 372,000 August 540,000 September 720,000 October 360,000 November 360,000 December 90,000 January 2017 180,000 Estimates regarding payments obtained from the credit department are as follows: collected within the month of sale, 10%; collected the month following the sale, 75%; collected the second month following the sale, 15%. Payments for labor and raw materials are made the month after these services were provided. Here are the estimated costs of labor plus raw materials: May 2016 $90,000 June 90,000 July 126,000 August 883,000 September 306,000 October 234,000 November 162,000 December 90,000 General and administrative salaries are approximately $28,000 a month. Lease payments under long-term leases are $9,000 a month. Depreciation charges are $36,000 a month. Miscellaneous expenses are $2,800 a month. Income tax payments of $62,000 are due in September and December. A progress payment of $180,000 on a new design studio must be paid in October. Cash on hand on July 1 will be $132,000, and a minimum cash balance of $90,000 should be maintained throughout the cash budget period. Prepare a monthly cash budget for the last 6 months of 2016. If no entry required, enter "0". Use minus sign to enter losses, loans outstanding or any other negative amounts. May June July August September October November December January Collections and purchases worksheet Sales (gross) $ 186000 $ 186000 $ 372000 $ 540000 $ 720000 $ 360000 $ 360000 $ 90000 $ 180000 Collections During month of sale 18600 18600 37200 54000 72000 36000 36000 9000 During 1st month after sale 0 139500 139500 279000 405000 540000 270000 270000 During 2nd month after sale 0 0 27900 27900 55800 81000 108000 54000 Total collections $ $ $ $ $ $ Purchases Labor and raw materials $ 90000 $ 90000 $ 126000 $ 882000 $ 305000 $ 234000 $ 163000 $ 90000 Payments for labor and raw materials $ 90000 $ 90000 $ 126000 $ 882000 $ 305000 $ 234000 $ 163000 Cash gain or loss for month Collections $ 576600 $ $ $ $ $ Payments for labor and raw materials General and administrative salaries Lease payments Miscellaneous expenses Income tax payments 0 0 0 0 Design studio payment 0 0 0 0 0 Total payments $ 127600 $ 163600 $ 982600 $ 524600 $ 271600 $ 263600 Net cash gain (loss) during month $ $ $ $ $ $ Loan requirement or cash surplus Cash at start of month $ $ $ $ $ $ Cumulative cash $ $ $ $ $ $ Target cash balance $ $ $ $ $ $ Cumulative surplus cash or loans outstanding to maintain $90,000 target cash balance $ 489900 $ $ $ $ $ Prepare monthly estimates of the required financing or excess funds - that is, the amount of money Bowers will need to borrow or will have available to invest. Round your answers to the nearest dollar. Enter loans outstanding with minus sign. July $ August $ September $ October $ November $ December $