Required information [The following information applies to the questions displayed below) Built-Tight is preparing its master budget for the quarter ended September 30, Budgeted sales and cash payments for product costs for the quarter follow. July August September $58,500 $74,500 $ 53,500 Budgeted sales Budgeted cash payments for Direct materials Direct labor Factory overhead 16,060 3,940 20,100 13,340 3,260 16,700 13,660 3,340 17,100 Sales are 25% cash and 75% 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: $44,900 in accounts receivable; and a $4,900 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 ($3,900 per month), and rent ($6,400 per month). 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.) BUILT-TIGHT Cash Budget For July, August, and September July August September $ 15,000 $ 15,000 $ 29,459 Beginning cash balance 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.) BUILT-TIGHT Cash Budget For July, August, and September July August September Beginning cash balance $ 15,000 $ 15,000 $ 29,459 Cash receipts from customers 59,525 67,200 73,600 Total cash available 74,525 82,200 103,059 Cash payments for: Direct materials 16.060 13,340 13,660 Direct labor 3,940 3.260 3,340 Overhead 20,100 16,700 17.100 Sales commissions 5,850 7,450 5,350 Office salaries 3,900 3,900 3,900 Rent 6,400 6,400 6.400 49 17 0 Interest on bank loan 56,299 51,067 Total cash payments 49.750 18.226 Preliminary cash balance 31,133 53,309 3,226 Additional loan from bank (1,674) 0 Repayment of loan to bank 21,452 29,459 53,309 Ending cash balance Loan balance July August September 4,900 $ 1,674 $ 0 $ Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month (3,226) 1,674 $ (1,674) 0 $ $ 0