Reposting:

Cash Budget

The owner of a building supply company has requested a cash budget for June. After examining the records of the company, you find the following:

1. Cash balance on June 1 is $1,386.
2. Actual sales for April and May are as follows:

   	April		May
   Cash sales	$10,000		$18,000
   Credit sales	28,900		35,000
   Total sales	$38,900		$53,000

3. Credit sales are collected over a 3-month period: 40% in the month of sale, 30% in the second month, and 20% in the third month. The sales collected in the third month are subject to a 2% late fee, which is paid by those customers in addition to what they owe. The remaining sales are uncollectible.
4. Inventory purchases average 64% of a month's total sales. Of those purchases, 20% are paid for in the month of purchase. The remaining 80% are paid for in the following month.
5. Salaries and wages total $11,750 per month, including a $4,500 salary paid to the owner.
6. Rent is $5,300 per month.
7. Taxes to be paid in June are $6,780.

The owner also tells you that he expects cash sales of $18,600 and credit sales of $54,000 for June. No minimum cash balance is required. The owner of the company doesnt have access to short-term loans.

Required:

1. Prepare a cash budget for June. Include supporting schedules for cash collections and cash payments. Round calculations and final answers to the nearest dollar. Be sure to enter percentages as whole numbers.

1. Prepare a cash badget for lune. Include supporting schedules for sales and cash payments. Round calculation and usalane to the dolla. Be sure to enter percentages as whole numbers Cash Budget For June Beginning cash balance Credits Carmth Mary credit sales 0.0 April credit sal Total cash available Less disburs: Inventory purchas Cur month O g. DOO Prior month Salaries and mage Runt Total cash ads Excess of cash avtor 2. Conceptual Cel: Did the bus show a negative cash balance for dere