The owner of a buliding supply company has requested a cash budget for June. After examining the records of the company. you find the following: a. Cash balance on June 1 is $1,436. b. Actual sales for April and May are as follows: c. 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 saies 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. d. Inventory purchases average 66% of a month's total sales, Of those purchases, 20% are paid for in the month of purchase. The remaining B0\% are paid for in the following month. e. Salaries and wages total $11,750 per month, including a $4,500 salary paid to the owner. 4. Rent is $5,300 per month. 9. Toxos to be paid in June are $6,780. The owner also telis you that he expects cash sales of $18,600 and credit sales of $54,000 for June. No minimum cash balance is required. The awner of the campany doesnt have access to short-term loans. Requiredt 1. Prepare a cash budget for June. Include supporting schedules for cash collections and cash payments. Round calculations and final answers to the nearest dollan. Be sure to enter percentages as whole numbers. For June Beginning cash balance \( 5 \longdiv { 1 , 4 3 6 } \) Collections: Cash sales 18,600 Credit sales: Current month % May credit sales x % April credit sales Total cash available Less disbursements: Inventory'purchases: Current month . % Prior month $ x % Salaries and wages Rent Taxes Total cash needs Excess of cash avallable over needs