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:

1. Budgeted monthly absorption costing income statements for July to October are as follows:

			July	August	September	October
Sales			$56,000	$86,000	$66,000	$61,000
Cost of Goods Sold			30,400	48,400	36400	33400
Gross Margin			25600	37600	29600	27600
Selling & admin Expenses
Selling Expenses			12,000	14,900	10,100	8,900
Adminstrative Expenses			6450	8800	7700	7500
Total Selling & Admin Expenses			18,450	23,700	17,800	16,400
Net Operating Income			7,150	13,900	11,800	11,200

*Includes $2,800 depreciation each month.

b. Sales are 20% for cash and 80% on credit.

c. 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 $46,000, and June sales totalled $52,000

d. Inventory purchases are paid for within 15 days. Therefore, 50% of a months inventory purchases are paid for in the month of purchase. The remaining 50% are paid in the following month. Accounts payable for inventory purchases at June 30 total $19,700.

E.The company maintains its ending inventory levels at 75% of the cost of the merchandise to be sold in the following month. The merchandise inventory at June 30 is $26,000

F.Land costing $5,300 will be purchased in July

G.Dividends of $1,800 will be declared and paid in September

H. The cash balance on June 30 is $9,600; 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.

Required:

1. Prepare a schedule of expected cash collections for July, August, and September and for the quarter in total.

2. Prepare the following for merchandise inventory:

a. A merchandise purchases budget for July, August, and September

b. A schedule of expected cash disbursements for merchandise purchases for July, August, and September and for the quarter in total

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 "0" wherever required.)