Chec 3. Prepare a cash budget for July August, and September and for the quarter in total (Roundup "Borrowing" and "Repayments" answers to the nearest whole dollar amount. Any "Repayments" and "Interest" should be indicated by a minus sign. Leave no cells blank - be certain to enter "O" wherever required.) JANUS PRODUCTS, INC Cash Budget For the Quarter Ended September 30 July August September Quarter Total cash available Deduct. Disbursements Total disbursements Excess (deficiency) of cash available over disbursements Financing Janus Products, Inc. is a merchandising company that sells binders, paper, and other school supplies. The company is planning its cash needs for the third quarter. In the past, Janus Products has had to borrow money during the third quarter to support peak sales of back to school materials, which occur during August. The following information has been assembled to assist in preparing a cash budget for the quarter a Budgeted monthly absorption costing income statements for July to October are as follows: July $57,000 30,300 26,200 August $87, 48,800 38,20 September $67,000 36,80e 30,200 October 562,000 33,800 28,200 Sales Cost of goods sold Gross margin Selling and administrative expenses Selling expense Administrative expense" Total selling and administrative expenses Net operating Income 12,300 5,500 10,800 $ 7,400 15,100 , 24,00 $14,200 10,200 7.00 18.000 $12,200 9,000 7,600 16,600 Includes $2850 depreciation each month b. Sales are 20% for cash and 80% on credit Credit sales are collected over a three-month period, with 10% collected in the month of sale, 70% in the month following sale, and 20% in the second month following sale May sales totalled $47000, and June sales totalled $53,000 d. Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases are paid for in the month of