Westex Products is a wholesale distributor of industrial cleaning products. The company treasurer has assembled the following information to assist in preparing a detailed cash budget to support the companys loan application for short-term financing with a local bank:

1. Budgeted sales and merchandise purchases for the year 2020, as well as actual sales and purchases for the last quarter of 2019, are as follows:

Sales				Merchandise Purchases
2019:
Fourth-quarter actual	$	500,000			$	315,000
2020:
First-quarter estimated		750,000				465,000
Second-quarter estimated		1,000,000				620,000
Third-quarter estimated		1,250,000				762,500
Fourth-quarter estimated		500,000				315,000

2. The company normally collects 65% of a quarters sales before the quarter ends and another 33% in the following quarter. The remainder are uncollectible. This pattern of collections is now being experienced in the 2019 fourth-quarter actual data.
3. 80% of a quarters merchandise purchases are paid for within the quarter. The remainder are paid in the following quarter.
4. Operating expenses for the year 2020 are budgeted quarterly at $125,000 plus 15% of sales. Of the fixed amount, $50,000 each quarter is depreciation.
5. The company will pay $25,000 in dividends each quarter.
6. Equipment purchases of $187,500 will be made in the second quarter, and purchases of $120,000 will be made in the third quarter. These purchases will be for cash.
7. The cash account contained $25,000 at the end of 2019. The treasurer feels that this represents a minimum balance that must be maintained.
8. Any borrowing will take place at the beginning of a quarter, and any repayments will be made at the end of a quarter at an annual interest rate of 10%. Interest is paid only when the principal is repaid. All borrowings and all repayments of the principal must be in round $1,000 amounts. Interest payments can be in any amount. (Compute interest on whole months, e.g., 1/12, 2/12.)
9. At present, the company has no loans outstanding.

Required: 1. Prepare the following by quarter and in total for the year 2020: a. A schedule of expected cash collections.

	First	Second	Third	Fourth	Total
2019-Fourth-quarter sales
2020-First-quarter sales
2020 Second quarter sales
2020 Third quarter sales
2020 Fourth quarter sales
Total Cash Disbursements	$	$	$	$	$

b. A schedule of budgeted cash disbursements for merchandise purchases.

	First	Second	Third	Fourth	Total
2019-Fourth-quarter sales
2020-First-quarter sales
2020 Second quarter sales
2020 Third quarter sales
2020 Fourth quarter sales
Total Cash Payments	$	$	$	$	$

2. Compute the expected cash payments for operating expenses, by quarter and in total, for the year 2020.

	First	Second	Third	Fourth	Year
Cash Payments

3. Prepare a cash budget, by quarter and in total, for the year 2020. In your budget, clearly show the quarter(s) in which borrowing will be necessary and the quarter(s) in which repayments can be made, as requested by the companys bank. (Roundup "Borrowing" and "Repayments" answers to the nearest whole dollar amount. Any "Repayments", "Interest" and "Deficiency of cash" should be indicated by a minus sign.)

4. Consider the cash balance at the end of the fourth quarter as calculated in Requirement (3). Recalculate the ending balance if repayment of principal can be in round $100 amounts. (Do not round intermediate calculations. Round your answer to 2 decimal places.)