pes and financing payments.) budget for November and nts budgets prepared in ar Budget er and December November Decd October sales are projected to be $300,000 Sales are projected to increase by 15% in November and another 30% in December and then return to the October level in January 20% of sales are made in cash while the remaining 80% are paid by credit or debit cards. The credit card companies and banks (debit card issuers) charge a 1% transaction fee, and deposit the net amount (sales price less the transaction fee) in the store's bank account daily. The store does not accept checks. Because of the payment mechanisms, there is no risk of non-payment or bad-debts The store's gross profit is 25% of its sales revenue For the next several months, the store wants to maintain an ending merchandise inventory equal to $16,000 plus 20% of the next month's cost of goods sold. All purchases for merchandise are made on account and paid in the month following the purchase. The September 30 Inventory is expected to be $61,000. Expected monthly operating expenses and details about payments include the following: Wages of store workers should be $7,100 per month and are paid on the last day of each month Utilities expense is expected to be $900 per month in September October, and November Utilities expense is expected to be $1.800 per month during the colder months of December, January, and February . All utility bills are paid the month after incurred. Property tax is $27.600 per year and is paid semiannually each December and June Property and liability insurance is $19.200 per year and is paid semiannually each January and July + SOS ces and financing payments.) ned cash budget for November an sh payments budgets prepared in count Dollar ed Cash Budget November and December November Deco payment mechanisms, there is no risk or non-payment or 030-60DIS. The store's gross profit is 25% of its sales revenue . For the next several months, the store wants to maintain an ending merchandise Inventory equal to $16,000 plus 20% of the next month's cost of goods sold. All purchases for merchandise are made on account and paid in the month following the purchase. The September 30 inventory is expected to be $61,000 Expected monthly operating expenses and details about payments include the following: Wagos of store workers should be $7,100 per month and are paid on the last day of each month Utilities expense is expected to be $900 per month in September October, and November. Ulities expense is expected to be $1,800 per month during the colder months of December, January, and February All utility bills are paid the month after incurred Property tax is $27,000 per year and is paid semiannually each otcember and June. Property and liability insurance is $19,200 per year and is paid semiannually each January and July Depreciation expense is $192,000 per year, the straight-line method used Transaction fees, as stated earlier, are 1% of credit and debit card sales Cash dividends of $290,000 are to be paid in December Assume the cash balance on October 31 is $40,000. The company wants to maintain a cash balance of at least $40,000 at the end of every month The company has arranged a line of credit with a local bank at a 4% interest rate There is no outstanding debt as of October 31 ncing . . Discount Dollar Store is a local discount store with the following information: (Click the icon to view the information) Read the requirements Requirement 1. Prepare the sales budget for November and December. Discount Dollar Store Sales Budget For the Months of November and December November December Cash sales Credit sales Total sales Requirement 2. Prepare the cost of goods sold inventory, and purchases budget for November and December Discount Dollar Store Cost of Goods Sold, Inventory, and Purchases Budget For the Months of November and December November December Cost of goods sold Plus: Desired ending inventory Total inventory required Less: Boginning inventory Discount Dollar Store is a local discount store with the following information: (Click the icon to view the information.) Read the requirements Requirement 2. Prepare the cost of goods sold, inventory, and purchases budget for November and December. Discount Dollar Store Cost of Goods Sold, Inventory, and Purchases Budget For the Months of November and December November December Cost of goods sold Plus: Desired ending inventory Total inventory required Less: Beginning inventory Purchases Requirement 3. Prepare the operating expense budget for November and December Discount Dollar Store Cash Payments for Operating Expenses Budget For the Months of November and December November December Wage expense Utilisexpense Enter any number Discount Dollar Store is a local discount store with the following information: (Click the icon to view the information.) Read the requirements Requirement 3. Prepare the operating expense budget for November and December Discount Dollar Store Cash Payments for Operating Expenses Budget For the Months of November and December November December Wago exponse Utilities expense Property tax expense Property and liability insuranse expense Depreciation expense Credit/Debit card fees expense Total operating expenses Requirement 4. Prepare the budgeted income statement for November and December Review the budgets prepared in Requirements 1, 2 and 3. Discount Dollar Store Budgeted Income Statement For the Months of November and December Discount Dollar Store is a local discount store with the following information: (Click the icon to view the information.) Read the requirements Requirement 4. Prepare the budgeted income statement for November and December Review the budgets prepared in Requirements 1, 2 and 3. Discount Dollar Store Budgeted Income Statement For the Months of November and December November December Sales revenue Loss: Cost of goods sold Gross profit Lots: Operating expenses Net Income Requirement 5. Prepare the cash collections budget for November and December Review the sales budget prepared in Requirement 1 Discount Dollar Cash Collections Budget For the Months of November and December November December Discount Dollar Store is a local discount store with the following information: Click the icon to view the information) Read the requirements Requirements. Prepare the cash collections budget for November and December Review the solen budget prepared in Requirement 1. Discount Dollar Cash Collections Budget For the Months of November and December November December Cash sales Credit sales, net of fees Total cash collections Requirement 6. Prepare the cash payments budget for November and December. (If no cash payment is made, make sure to enter "O" in the appropriate coll) Review the budgets prepared in Requirements 1, 2 and 3. Discount Dollar Cash Payments for Operating Expenses Budget For the Months of November and December November December Purchases of inventory 30 day log Cash payments for wages Discount Dollar Store is a local discount store with the following information: Click the icon to view the information.) Read the requirements Requirement 6. Prepare the cash payments budget for November and December. (if no cash payment is made, make sure to enter in the appropriate cel Review the budgets propered in Requirements 1, 2 and 3. Discount Dollar Cash Payments for Operating Expenses Budget For the Months of November and December November December Purchases of inventory, 30 day lag Cash payments for wages Cash payments for utilities Cash payments for property taxes Cash payments for dividends Property and liability insurance Total payments for operating expenses Requirement 7. Prepare the combined castybudget for November and December. (Enter a "o" for any zero amounts. Use parentheses or a minus sign for negative cash balar Review the cash collections and cash payments budgets prepared in Requirements 5 and 6. Discount Dollar Combined Cash Budget Discount Dollar Store is a local discount store with the following information: Click the icon to view the information) Read the requirements Total payments for operating expenses Requirement 7. Prepare the combined cash budget for November and December (Enter a "o" for any zero amounts Use parentheses or a minus sign for negative cash balance Review the cash collections and cash payments budgets prepared in Requirements 5 and 6. December Discount Dollar Combined Cash Budget For the Months of November and December November Beginning cash balance Plus: Cash Collections Total cash available Less: Cash payments Ending cash balance before financing Financing Plus: New borrowings Less Debt repayments Less: Interest payments Ending cash balance