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

Cash balance on June 1 is $1,136.

Actual sales for April and May are as follows:

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

Credit sales are collected over a 3-month period: 30% in the month of sale, 40% 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.

Inventory purchases average 66% 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.

Salaries and wages total $11,750 per month, including a $4,500 salary paid to the owner.

Rent is $5,000 per month.

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 $58,000 for June. No minimum cash balance is required. The owner of the company doesn't have access to short-term loans.

Required:

Question Content Area

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.

Cash Budget For June

Line Item Description	Amount	Amount
Beginning cash balance
Collections:
Cash sales
Credit sales:
Current month
May credit sales
April credit sales
Total cash available
Less disbursements:
Inventory purchases:
Current month
Prior month
Salaries and wages
Rent
Taxes
Total cash needs
Excess of cash available over needs