Assume the following data for Pet Transport Company: A (Click the icon to view the assumptions.) (Click the icon to view budget information.) Requirements 1. Prepare a cash budget for April for Pet Transport. 2. Why do Pet Transport's managers prepare a cash budget addition to the revenue, expenses, and operating income budget? Requirement 1. Prepare a cash budget for April for Pet Transport. Begin the cash budget by calculating the cash available, then total disbursements, and finally the effects of financing and the ending cash balance. (Round your answers to the nearest whole dollar. Enter "O" for repayment of loan if excess cash does not exceed $10,000 at the end of April.) Cash Budget April 30 $ 5,000 Cash balance, beginning Add receipts Credit card sales Cash sales 16,610 Total cash available for needs More Info nent Pet Transport (PT) does not make any sales on credit. PT sells only to the public and accepts cash and credit cards; 90% of its sales are to customers using credit cards, for which PT gets the cash right away, less a 3% transaction fee. Purchases of materials are on account. PT pays for half the purchases in the period of the purchase and the other half in the following period. At the end of March, PT owes suppliers $8,800. During April they plan to purchase direct materials worth $13,125. PT plans to replace a machine in April at a net cash cost of $13,700. Labor, other manufacturing costs, and nonmanufacturing costs are paid in cash in the month incurred except of course depreciation, which is not a cash flow. Depreciation is $22,500 of the manufacturing cost and $13,500 of the nonmanufacturing (fixed) cost for April. PT currently has a $2,500 loan at an annual interest rate of 24%. The interest is paid at the end of each month. If PT has more than $10,000 cash at the end of April it will pay back the loan. PT owes $5,300 in income taxes that need to be remitted in April. PT has cash of $5,000 on hand at the end of March. Print Done = X Reference 260 Revenue Budget For the Month of April Units Selling price Total Revenues Cat-allac 5805 190 S 110,200 Dog-eriffic 215 56,900 Total 168,100 Manufacturing Overhead Budget For the Month of April Machine setup costs S 9,100 Processing costs 59.000 Inspection costs 480 Total 68,580 Direct Manufacturing Labor Costs Budget For the Month of April Output unite DMLH Total Hourly produced per unit Hours Wage Rate Total Cat-allac 600 3 1,800 S 14 $ 25,200 Dog-eriffic 200 5 1.000 14 14,000 Total $ 39,200 Nonmanufacturing Coats Budget For the Month of April Salaries $ 18,000 Other fixed costs 20,000 Sales commissions 1,681 $ 39,681 Total nonmanufacturing costs Print Done