13 (10 points) ACME Company has the following budget information for 2022: October November December Sales on account $180,000 $200,000 $150,000 Material purchases $90,000 $80,000 $70,000 Manufacturing labour and overhead expenses (including depreciation) $98,000 $110,000 $105,000 Depreciation expense $7,000 $7,000 $7,000 The following information is also available: on November 30, 2022, the cash balance is expected to be $3,000 and the line of credit balance is expected to be zero a minimum cash balance of $2,000 is required each month interest on outstanding line of credit balances will be paid in the following month sales are typically collected 50% in the month of sale, 25% in the month following the sale, and 22% in the second month following the sale material purchases are paid 80% in the month of purchase and the remaining amount in the following month ACCT - 1974 6 Managerial Accoustify Accy - Lo36-3 Payrols and Pens ACET-2041-6 and 22% in the second month following the sale following the sale, material purchases are paid 80% in the month of purchase and the remaining amount in the following month Required: 1. Prepare a cash budget, in good form, for December. (9 marks) 2. Calculate the Accounts Payable balance for the budgeted Balance Sheet on December 31, 2022. (1 mark) Paragraph BI UA Part 1 ACCT-1974 6 oragerial Accountty Acct-1036-3 -Pagnoli and Bengts ACCT-2011-6 Financial Accomarry ACE T-387203 ACME Company Cash Budget For the Month Ended December 31, 2022 ***