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-October are as follows July August September October S 50,000 $ 80,000 S 60,000 $ 55,000 30,000 48,000 36,000 33,000 Sales Cost of goods sold Gross margin Selling and administrative expenses: 20,000 32,000 24,000 22,000 Selling expense Administrative expense 6,000 11,000 8,000 7,500 5,000 7,000 6,100 5,500 Total selling and administrative expenses 11,000 18,000 14,100 13,0 Net operating income 00 S 9,000 $ 14,000 9,900 S 9,000 Includes $2,000 depreciation each month. b Sales are 10% for cash and 90% on credit c. Credit sales are collected over a three-month period with 20% collected in the month of sale, 50% in the month following sale, and 30% in the second month following sale. May sales totaled 535,000, and June sales totaled $41,000 d. Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases are paid for in the month of purchase The remaining 50% is paid in the following month Accounts payable for inventory purchases at June 30 total $11,500 e. The company maintains its ending inventory levels at 90% of the cost of the merchandise to be sold in the following month. The merchandise inventory at June 30 is $27,000 f. Land costing $4,500 will be purchased in July g. Dividends of $1,000 will be declared and paid in September h. The cash balance on June 30 is $6,000; the company must maintain a cash balance of at least this amount at the end of each month i. The company has an agreement with a local bank that allows it to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $40,000 The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter