The following information was extracted from the books of Bodaboda Ltd. a company which started trading one year ago.

Month	Sales	Purchases
2023	Sh.	Sh.
April May June July August September October November December	150,000 160,000 160,000 170,000 200,000 200,000 180,000 180,000 200,000	100,000 110,000 90,000 90,000 80,000 130,000 140,000 60,000 60,000

The following additional information is available;

Cash in hand at the end of May 2023 will be Sh.180,000

60%of the sales proceeds are received in the current month, 30% in the following month and the balance is received two months after sale.

Suppliers are paid one month after delivery of goods. Corporation tax for 2022amounting to Sh.20,000 will be paid on 30^th September 2023

Contractors retention moneys amounting to Sh.50,000 will paid on 30^th June 2023

The shareholders at their last Extra Ordinary General Meeting increased the share capital by Sh.70,000 and the first call of Sh.40,000 will be received in October 2023

In October 2023, the company is due to receive Sh.20,000 as compensation for a civil suit

The monthly administration expenses amounting to Sh.33,000 include factory depreciation charge of Sh.4,000 and preliminary expenses of Sh.3,000

Office equipment worth Sh.13,000 will be paid for in November 2023

Required: Prepare cash budget for the period 1^st June to 31^st December 2023