Refer to exercise 2. Clipboard Office Supplys sales are 75% cash and 25% credit. (Use the rounded sales values.) Credit sales are collected in the month after sale. Inventory purchases are paid 25% in the month of purchase and 75% the following month. Salaries and sales commissions are also paid half in the month earned and half the next month. Income tax is paid at the end of the year. The April 30, 2011, balance sheet showed the following balances:

Requirements

R1. Prepare schedules of (a) budgeted cash collections, (b) budgeted cash payments for purchases, and (c) budgeted cash payments for operating expenses. Show amounts for each month and totals for May and June. Round your computations to the nearest dollar.

R2. Prepare a cash budget similar to the figure shown below. If no financing activity took place, what is the budgeted cash balance on June 30, 2011?