Answer:
The closing budgeted cash balance is $51,600,option iv
Explanation:
Ending cash balance is computed below:
Opening cash balance                     $95,700
Cash receipt from sales                     $421,500
Budgeted cash disbursements for purchases  ($276,500)
Budgeted cash disbursements for salaries     ($96,700)
Other budgeted cash expenses              ($58,700)
Cash payment of bank loan                  ($33,700)
Month end cash balance                     $51,600
The budgeted  depreciation expense of $35,700 has no cash implication as it is a mere allocation of asset cost over relevant years .
Ultimately the closing budgeted cash balance is $51,600