Return 2 Required information Part 2 of 2 (The following information applies to the questions displayed below.) Built-Tight is preparing its master budget. Budgeted sales and cash payments follow: 1 July points August $ 75,000 September $ 53,000 $ 59,000 8 01:31:33 Budgeted sales Budgeted cash payments for Direct materials Direct labor Overhead 17,160 5,040 21,200 14,440 4,360 17,800 14,760 4,440 18, 200 Sales to customers are 30% cash and 70% on credit. Sales in June were $64,000. All credit sales are collected in the month following the sale. The June 30 balance sheet includes balances of $35,000 in cash and $6,000 in loans payable. A minimum cash balance of $35,000 is required. Loans are obtained at the end of any month when the preliminary cash balance is below $35,000. Interest is 1% per month based on the beginning-of-the-month loan balance and is paid at each month-end. Any preliminary cash balance above $35,000 is used to repay loans at month-end. Expenses are paid in the month incurred and consist of sales commissions (10% of sales), office salaries ($5,000 per month), and rent ($7,500 per month). 2. Prepare a cash budget for 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.) X Answer is complete but not entirely correct. Part 2 of 2 2012 BUILT-TIGHT Cash Budget July 1 points August September 35,000 $ 41,000 X Beginning cash balance $ 35,000 $ Add: Cash receipts 62,500 63,800 68,400 01:30:58 Total cash available 97,500 98,800 109,400 Less: Cash payments for Direct materials Direct labor 14,760 17,160 5,040 21,200 14,440 4,360 17,800 4,440 Overhead 18,200 Sales commissions Office salaries OOOOOOO 5,900 5,000 7,500 7,500 5,000 7,500 5,300 5,000 7,500 Rent Interest on loan 60 42 x 0 61,860 55,200 56,642 22,158 X 16,840 X 31,198 X Total cash payments Preliminary cash balance Loan activity Additional loan Repayment of loan to bank Ending cash balance 0 1,840 X 15,000 X 3,680 (4,160) 17,998 X 31,198 X 0 0 Loan balance July August September Loan balance - Beginning of month $ 6,000 $ 4,160 Additional loan (loan repayment) (4,160) 0 (1,840) 4,160 Loan balance - End of month $