Oliver's Bistro provided the following information for the month of November:

a$.$ Budgeted November Sales are $$385,000.$ About $80\%$ is cash sales and the $301800$ Decem rest are on credit.

b$.$ Oliver's Bistro expects that on average $60\%$ of credit sales will be paid for in the month of the sale and $40\%$ will be paid in the following month.

C $.$Food and supplies purchases, all on account, are expected to be $$300,000$ in November. Oliver pays $35\%$ in the month of purchase and $65\%$ following the month of purchase.

d$.$ Most of the restaurant work is done by Oliver and his wife, who together typically withdraw a total of $$15,500$ a month from the business. Various Part time workers cost $$22,500$ per month. These workers are paid weekly, so on average $90\%$ of their wages are paid in the current month and the remaining $10\%$ is paid in the following month.

e$.$ Utilities and insurance average $$9,000$ per month. Rent on the building is $$12,000$ per month.

f$.$ In October a cooking stove had to be replaced for $$41,000.$ The amount is due in two payments of $50\%$ each in the months of November and December. g$.$ October sales were $$400,000,$ and purchases of food and supplies in October were $$280,000.$

h$.$ The Bistro's cash balance on November $1$ is $$14,500.$

Required:

Prepare a cash Budget for Oliver's Bistro for the month of November.