Problem 10-44A Rotech Co. began operations in January 2015. The information below is for Rotech Co.'s operations for the three months from January to March (the first quarter) of 2016: Depreciaton Expenses fo Factory overhead Income taxes Payroll Selling costs (2% commission on sales) Administrative costs $35,000 18,500 21,000 27,000 13,400 13,200 Costs are assumed to be incurred evenly throughout the year, with the exception of depreciation and income taxes. Depreciation on new assets is first taken in the quarter after the quarter in which they are purchased. Income taxes are payable in semi-annual instalments on the first day of each six-month period, based on last year's actual taxes of $32,500 Other information 1. Sales (made evenly throughout the quarter) Quarter 1 Quarter 2 Quarter 3 (actual) (forecast) 424,000 (forecast)821,000 $670,000 Collections from sales are as follows: 50% in the quarter of sale; 45% in the following quarter; 596 uncollectible. 2. Purchases (made evenly throughout the quarter) Quarter 1 (actual) $313,950 The gross margin ratio is constant at 40%. Cash payments for purchases are as follows: 50% in the quarter of purchase; 50% in the following quarter. Merchandise purchased during a quarter would include 25% of the next quarter's forecasted sales. 3. The company purchased capital equipment for $139,000 in February 2015. The estimated useful life of this equipment is 10 years ; it has no estimated scrap value. 4. Dividends of $23,000 are declared on the last day of each quarter and are paid at the end of the next month. 5. The cash balance in the bank at the end of the first quarter is $50,000. Prepare a cash budget for Rotech Co. for the second quarter of 2016. (Round answers to the nearest whole dollar, e.g. 5,275.) ROTECH CO Cash Budget For the Second Quarter Ended June 30, 2016 Beginning cash balance Add 1 Cash receipts Collections from Q2 Total cash receipts Less 1 Disbursements Merchandise purchases Payroll Selling costs Administrative costs Dividends