Kitchen Cabinets Company Is in the Process of Preparing Its

Kitchen Cabinets Company is in the process of preparing its budget for next year. Cost of goods sold has been estimated at 70 percent of sales. Materials purchases and payments are to be made during the month preceding the month of sale. Wages are estimated at 22 percent of sales and are paid during the month of sale. Other operating costs amounting to 24 percent of sales are to be paid in the month following the month of sales. Additionally, a monthly lease payment of $5,000 is paid to Net World for computer services. Sales revenue is forecasted as follows:
$$\begin{array} { l c } \underline{\text { Month }} & \underline{\text { Sales }} \\\text { March } & \$ 180,000 \\\text { April } & \$ 217,000 \\\text { May } & \$ 230,000 \\\text { June } & \$ 200,000 \\\text { July } & \$ 300,000\end{array}$$ Calculate the amount of budgeted cash disbursements for the month of June?