The following information relates to Wellworths Enterprises: 1. Balances on 1 October 2021 Equipment (including computers) at cost price Accumulated depreciation on equipment Bank (debit) Accrued expenses (Advertising) 80 000 34 000 90 000 5.000 2. Extract from the Statement of Comprehensive Income for the year ended 30 September 2021 Salaries Advertising 360 000 29 500 Interest on loan Loss on disposal of vehicle Other cash operating expenses 3. Total sales is as follows: 12.000 3 200 178 000 Actual 2021 August 90 000 September 80 000 October Budgeted 2021 November December 75 000 110 000 150 000 4. 40% of all sales are on credit 5. The amounts owing by debtors are collected as follows: -40% in the month of sale and a 2.5% discount is given to these debtors for prompt settlement - 35% after 30 days -20% after 60 days -The rest is written off as irrecoverable after 90 days 6. The business uses a fixed stock base and buys what it sells at the end of each month. 7. A fixed markup percentage of 50% on cost is used. 8. 25% of purchases are paid in cash 9.90% of creditors are paid in the month following the purchase and a discount of 5% is received on these payments. The remainder of creditors are paid after 60 days. 10. The amount due in respect of advertising for September 2021 will be paid in October 2021. 11. Advertising costs are based on projected monthly total sales and are paid in the same month by cheque. The advertising costs are expected to increase from 3% to 4% on sales on 1 December 2021. 12. Other operating expenses will amount to 16 000 per month. 13. A new laptop computer valued at 18 000 will be purchased on credit during November 2021. A 50% deposit will be paid at this time. The balance will be repaid in two equal monthly instalments starting in December 2021. The old laptop will be sold at a loss of 1000 to a member of staff for cash on 15 December 2021. The cost price of the old laptop is 15 000 and the carrying value on 15 December 2021 is 6 000. 14. Equipment is depreciated at 15% per annum on cost. 15. The loan was taken two years ago. The loan instalment, which includes interest, amounts to 2000 per month. 16. The proprietor withdraws 12 000 cash every month for his household expenses. 17. Salaries will remain unchanged during the budget period. Question 1 Prepare the Cash Budget for the period 1 October 2021 to 31 December 2021. Prepare the debtors collection schedule for Wellworths Enterprises for the period 1 October 2021 to 31 December 2021