(Solved by Humans)-PROBLEM 8–16 Schedules of Expected Cash Collections and Disbursements [LO2, LO4, LO8]Calgon...

Paper Details

PROBLEM 8–16 Schedules of Expected Cash Collections and Disbursements [LO2, LO4, LO8]Calgon Products, a distributor of organic beverages, needs a cash budget for September. The followinginformation is available:a. The cash balance at the beginning of September is $9,000.b. Actual sales for July and August and expected sales for September are as follows:July August SeptemberCash sales . . . . . . . . . . . $ 6,500 $ 5,250 $ 7,400Sales on account . . . . . . 20,000 30,000 40,000Total sales . . . . . . . . . . . . $26,500 $35,250 $47,400 Sales on account are collected over a three-month period as follows: 10% collected in themonth of sale, 70% collected in the month following sale, and 18% collected in the secondmonth following sale. The remaining 2% is uncollectible.c. Purchases of inventory will total $25,000 for September. Twenty percent of a month’s inventory purchases are paid for during the month of purchase. The accounts payable remainingfrom August’s inventory purchases total $16,000, all of which will be paid in September.d. Selling and administrative expenses are budgeted at $13,000 for September. Of this amount,$4,000 is for depreciation.Profit Planning 371e. Equipment costing $18,000 will be purchased for cash during September, and dividends totaling $3,000 will be paid during the month.f. The company maintains a minimum cash balance of $5,000. An open line of credit is availablefrom the company’s bank to bolster the cash balance as needed.Required:1. Prepare a schedule of expected cash collections for September.