a. Another team member who is preparing the Budgeted Balance Sheet for the business for the same quarter ending September 30, 2022, has asked you to furnish him with the figures for the expected trade receivables and payables to be included in the statement. Is that a reasonable request? If yes, what should these amounts be? ix) Wages and salaries are expected to be $2,304,000 per annum and will be paid monthly.x)In the month of August, furniture & fixtures, which cost $455,000, will be sold to anemployee at a loss of $20,000. Accumulated depreciation on the furniture & fixtures at thattime is expected to be $305,000. The employee will be allowed to pay a deposit equal to60% of the selling price in August with the balance settled in two equal amounts inSeptember & October.xi) As part of its investing activities, the management of Sallat Household Furnishings &Appliances is in the process of completing a major addition to the business property, whichis estimated to cost $1,200,000, and which is being funded by external borrowing. $420,000of the principal, along with interest of $14,200 is due to be paid on July 15, 2022.xii) The cash balance on September 30, 2022, is expected to be an overdraft of $147,500. SALLAT Household Furnishings & Appliances is a family-owned business. You are themanagement accountant of the entity and have been given the task of preparing the cash budgetfor the business for the quarter ending September 30, 2022. Your data collection has yielded thefollowing:i) Extracts from the sales and purchases budgets are as follows:CashSalesCashPurchasesMonthSalesOn AccountOn AccountPurchasesMayJuneJulyAugustSeptember$75,000$135,000$86,800$105,600$112,500$480,000$600,000$720,000$640,000$800,000$36,000$61,700$68,800$77,250$390,000$360,000$450,000$400,000$500,000ii)An analysis of the records shows that trade receivables (accounts receivable) for sales onaccount are settled according to the following credit pattern, in accordance with the creditterms 5/30, n90:50% in the month of sale35% in the first month following the sale15% in the second month following the saleiii) Accounts Payable are settled as follows, in accordance with the credit terms – 4/30, n60:70% in the month in which the inventory is purchased30% in the following monthComputer equipment, which is estimated to cost $350,000, will be acquired in August. Themanager has planned with the supplier to make a cash deposit of 50% of the amount uponsigning of the agreement in August, with the balance to be settled in four equal monthlyinstalments, starting in September 2022.iv)v)A treasury bond purchased by the company with a face value of $560,000 is expected tomature on July 20, 2022. To meet the financial obligations of the business the managementteam has decided to liquidate the investment upon maturity. On that date, quarterly interestcomputed at a rate of 7½ % per annum is also expected to be collected.vi) Fixed operating expenses, which accrue evenly throughout the year, are estimated to be$1,812,000 per annum [including depreciation on non-current assets of $37,000 per month]and are settled monthly.vii) The management Sallat Household has negotiated with a tenant for rental of storage spacebeginning on July 1. The rental is expected to be $840,000 per annum and will be paid overby the tenant quarterly in advance. Rental relating to the quarter under review becomesdue on July 1.viii) Other operating expenses are expected to be $432,000 per annum and will be settledmonthly.

The question is related to Cash Budget. Cash Budget is summary of cash receipts and cash payments…

SALLAT Household Furnishings & Appliances is a family-owned business. You are the management accountant of the entity and have been given the task of preparing the cash budget for the business for the quarter ending September 30, 2022. Your data collection has yielded the following: i) Extracts from the sales and purchases budgets are as follows: Cash Sales Cash Purchases Month Sales On Account Purchases On Account $480,000 $600,000 $720,000 $640,000 $800,000 May June July August September $75,000 $135,000 $86,800 $105,600 $112,500 $36,000 $61,700 $68,800 $77,250 $390,000 $360,000 $450,000 $400,000 $500,000 ii) An analysis of the records shows that trade receivables (accounts receivable) for sales on account are settled according to the following credit pattern, in accordance with the credit terms 5/30, n90: 50% in the month of sale 35% in the first month following the sale 15% in the second month following the sale i) Accounts Payable are settled as follows, in accordance with the credit terms – 4/30, n60: 70% in the month in which the inventory is purchased 30% in the following month Computer equipment, which is estimated to cost $350,000, will be acquired in August. The manager has planned with the supplier to make a cash deposit of 50% of the amount upon signing of the agreement in August, with the balance to be settled in four equal monthly instalments, starting in September 2022. iv) A treasury bond purchased by the company with a face value of $560,000 is expected to mature on July 20, 2022. To meet the financial obligations of the business the management team has decided to liquidate the investment upon maturity. On that date, quarterly interest computed at a rate of 7% % per annum is also expected to be collected. v) vi) Fixed operating expenses, which accrue evenly throughout the year, are estimated to be $1,812,000 per annum [including depreciation on non-current assets of $37,000 per month] and are settled monthly. vii) The management Sallat Household has negotiated with a tenant for rental of storage space beginning on July 1. The rental is expected to be $840,000 per annum and will be paid over by the tenant quarterly in advance. Rental relating to the quarter under review becomes due on July 1. viii) Other operating expenses are expected to be $432,000 per annum and will be settled monthly.