Randall Company is a merchandising company that sells a single product. The company's inventories, production, and sales in units for the next three months have been forecasted as follows:

Units are sold for $10 each. One fourth of all sales are paid for in the month of sale and the balance are paid for in the following month. Accounts receivable at September 30 totaled $450,000. Merchandise is purchased for $6 per unit. Half of the purchases are paid for in the month of the purchase and the remainder are paid for in the month following purchase. Selling and administrative expenses are expected to total $120,000 each month. One half of these expenses will be paid in the month in which they are incurred and the balance will be paid in the following month. There is no depreciation. Accounts payable at September 30 totaled $290,000. Cash at September 30 totaled $70,000. A payment of $200,000 for purchase of equipment is scheduled for November, and a dividend of $100,000 is to be paid in December.

Required:

a. Prepare a schedule of expected cash collections for each of the months of October, November, and December. b. Prepare a schedule showing expected cash disbursements for merchandise purchases and selling and administrative expenses for each of the months October, November, and December. c. Prepare a cash budget for each of the months October, November, and December. There is no minimum required ending cash balance.

Beginning inventory .............. Merchandise purchases...... October 10,000 60,000 60,000 10,000 November 10,000 70,000 70,000 10,000 December 10,000 35,000 40,000 5,000 Sales..... Ending inventory