Required information Problem 22-2A Manufacturing: Cash budget LO P2 [The following information applies to the questions displayed below.] Built-Tight is preparing its master budget for the quarter ended September 30, 2017. Budgeted sales and cash payments for product costs for the quarter follow: July August $56,500 $ 72,500 September $ 55,500 Budgeted sales Budgeted cash payments for Direct materials Direct labor Factory overhead 15,660 3,540 19,700 12,940 2,860 16,300 13,260 2,940 16,700 Sales are 20% cash and 80% on credit. All credit sales are collected in the month following the sale. The June 30 balance sheet includes balances of $15,000 in cash; $44,500 in accounts receivable; $4,000 in accounts payable; and a $4,500 balance in loans payable. A minimum cash balance of $15,000 is required. Loans are obtained at the end of any month when a cash shortage occurs. Interest is 1% per month based on the beginning-of-the-month loan balance and is paid at each month-end. If an excess balance of cash exists, loans are repaid at the end of the month. Operating expenses are paid in the month incurred and consist of sales commissions (10% of sales), office salaries ($3,500 per month), and rent ($6,000 per month). Problem 22-2A Part 2 (2) Prepare a cash budget for each of the months of July, August, and September. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Enter your final answers in whole dollars.) September $ 55,500 BUILT-TIGHT Cash Budget For July, August, and September July August Beginning cash balance $ 56,500 $ 72,500 Cash receipts from customers Total cash available Cash payments for: Direct materials Direct labor Overhead Sales commissions Sales salaries Rent Interest on bank loan Total cash payments 0 0 Preliminary cash balance Ending cash balance 0 Loan balance July August September Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month