Walker Products fell behind in paying its vendors, and it now has a poor credit rating. Consequently, all suppliers demand cash on delivery (even employees are paid on a daily basis). The firm has a note payable on which principal payments have been suspended. The firm must pay interest on this note at the rate of 1.5% of the beginning balance. If Walker misses even one interest payment, the bank will initiate bankruptcy proceedings. The following is Walker’s balance sheet as of October 1.

Walker sells its product for $25 per unit. The purchase cost is $15 per unit. Budgeted sales for October are 2,500 units, and ending budgeted inventory is 2,000 units. Typically, 60% of Walker’s customers pay in the month of sale, 35% in the month following purchase, and 5% never pay.
Walker’s employees are paid strictly on commission based on 10% of sales. The firm depreciates its fixed assets at the rate of $2,000 per month. All other selling and administrative costs amount to $15,000 per month.

REQUIRED
A. Prepare a cash receipts and disbursements budget for October.
B. Prepare a budgeted income statement for October.
C. Prepare the budgeted balance sheet as of the end of October.
D. Is the firm operating at a profit or loss? What level of sales is needed to break even?

Assets Liabilities and Equity Cash 7,000 Notes payable $90,000 Accounts receivable (net) Inventory Plant Et equipment (net) 80,000 Total liabilities 24,000 Common stock 75,000 39,000 Retained earnings (deficit) (15,000 Total assets $150,000 and equity $150,000