Answer:
Hi, your question is incomplete as regarding amounts on Sales and Desired Cash Balances.
However important information to tackle this question is given as below :
To determine the Cash disbursements during the month for goods purchased for resale and for selling and administrative expenses, prepare the cash budget.
1. Calculate the Total Cash Receipts
2. Note the Opening Cash Balance brought forward from May
3. Note the Desired Cash Balance at End of the Month
Cash disbursements
Cash disbursements = Cash Receipts - Opening Cash Balance - Desired Cash Balance at End of the Month
Explanation: