Janet Wooster owns a retail store that sells new and used sporting equipment. Janet has requested a cash budget for October. After examining the records of the company, you find the following:

1. Cash balance on October 1 is $1,118.
2. Actual sales for August and September are as follows:

   		August		September
   Cash sales		$6,000		$4,500
   Credit sales		58,000		62,000
   Total sales		$64,000		$66,500

3. Credit sales are collected over a three-month period: 40 percent in the month of sale, 36 percent in the next month, and 22 percent in the second month after the sale. The remaining sales are uncollectible.
4. Inventory purchases average 70 percent of a months total sales. Of those purchases, 45 percent are paid for in the month of purchase. The remaining 55 percent are paid for in the following month.
5. Salaries and wages total $3,850 per month.
6. Rent is $3,150 per month.
7. Taxes to be paid in October are $1,635.
8. Janet usually withdraws $3,500 each month as her salary.
9. Advertising is $1,500 per month.
10. Other operating expenses total $3,800 per month.
11. Internet and telephone fees are $320 per month.

Janet tells you that she expects cash sales of $5,000 and credit sales of $63,000 for October. She likes to have $3,000 on hand at the end of the month and is concerned about the potential October ending balance.

Required:

Prepare a cash budget for October. Include supporting schedules for cash collections and cash payments. Round your intermediate computations and final answers to the nearest dollar.

Wooster Sporting Goods Store
Cash Budget
For the Month of October
Beginning cash balance	____	____
Collections:
Cash sales	____
Credit sales:
October	____
September	____
August	____
Total cash available		____
Disbursements:
Inventory purchases:
October	____
September	____
Salaries and wages	____
Rent	____
Taxes	____
Other operating expenses	____
Owner withdrawal	____
Advertising	____
Internet and telephone	____	____
Ending cash balance		____