Bessner Ltd. prepares a monthly cash budget. Here is expected income statement data for the next two months, January and February of 2022: Jan Feb Sales $500,000 $580,000 Direct Materials Purchases 180,000 220,000 Direct Labour 105,000 a 85,000 72,000 79,000 Manufacturing Costs Selling and Admin Exp. 75,000 80,000 *Includes $8,000 Depreciation Expense in EACH month. All sales are on credit. Collections of sales are estimated to be 40% in the month of sale, and the balance in the month following the sale. Direct material purchases are paid as follows: 55% in the month of sale, and the balance in the month after the sale. All other costs requiring payment are paid in the month of sale. Sales in November, 2021: $400,000; for December, 2021: $510,000. Direct materials purchases in November, 2021: $120,000; for December, 2021: $152,000 Other incoming cash: January, interest receivable, $4,000; February, proceeds from sale of securities, $2,000. Other incoming cash: January, interest receivable, $4,000; February, proceeds from sale of securities, $2,000. Other outgoing cash: January only, payment of cash for land, $36,000. Cash balance is expected to be $35,000 as of Jan 1, 2022. The company's policy is to always start each month with at least $30,000 in cash. If it is not there at month end, the company will borrow enough so that this policy can be followed. REQUIRED: a. What does the company expect as their Net Income for January and February of 2022? (3 marks) INow, please prepare a cash budget for Bessner Ltd., for January and February, 2022. Use the template given below. Note that just because spaces have been provided for answers, you do not have to use all of them. (22 marks) Bessner Ltd. Cash Budget for January and February, 2022 Jan Feb Opening balance $ 35,000 Cash from Nov. 2021 sales Cash from Dec. 2021 sales Cash from Jan 2022 sales Cash from Feb 2022 sales Materials purchases from Nov., 2021 Materials purchases from Dec., 2021 Materials purchases from Dec., 2021 Materials purchases from Jan., 2022 Materials purchases from Feb., 2022 Direct Labour Manufacturing Costs Selling and admin costs Other cash Inflows Other cash outflows Financing (if needed) Closing Balance