Calgon Products, a distributor of organic beverages, needs a cash budget for September.

The following information is available:

a. The cash balance at the beginning of September is $9,000.

b. Actual sales for July and August and expected sales for September are as follows:

July August September

Sales on Account 26500 35250 47400

Sales on account are collected over a three-month period as follows: 10% collected in the

month of sale, 70% collected in the month following sale, and 18% collected in the second

month following sale. The remaining 2% is uncollectible.

c. Purchases of inventory will total $25,000 for September. Twenty percent of a month's inventory

purchases are paid for during the month of purchase. The accounts payable remaining

from August's inventory purchases total $16,000, all of which will be paid in September.

d. Selling and administrative expenses are budgeted at $13,000 for September. Of this amount,

$4,000 is for depreciation.

e. Equipment costing $18,000 will be purchased for cash during September, and dividends totaling

$3,000 will be paid during the month.

f. The company maintains a minimum cash balance of $5,000. An open line of credit is available

from the company's bank to bolster the cash balance as needed.

Required:

1.Prepare a schedule of expected cash collections for September.

2.Prepare a schedule of expected cash disbursements for inventory purchases for September.

3.Prepare a cash budget for September. Indicate in the financing section any borrowing that will

be needed during September. Assume that any interest will not be paid until the following month.