December 31, 2023, account balances: Cash $ 35,000 Accounts Receivable 21,000 Merchandise Inventory 24,000 Accounts Payable 13,000 Salaries and Commissions Payable 3,000 Budgeted amounts for 2024: January February Sales, all on account $ 82,000 $ 82, 100 40.700 41,200 Purchases, all on account Commissions Expense Salaries Expense 4,100 4,105 6,500 6,500 Rent Expense 3. 200 3,200 Depreciation Expense 400 400 100 100 Insurance Expense Income Tax Expense 1.800 1,800 Requirement 1. Prepare the schedule of cash receipts from customers for January and February 2024 Assume cash receipts are 70% in the month of the sale and 30% in the month following the sale Cube Company Budgeted Cash Receipts from Customers Two Months Ended February 28, 2024 January February Current month sales 70% Prior month salos, 30% Total cash receipts Requirement 2. Prepare the schedule of cash payments for purchases for January and February 2024. Assume purchases are paid 30% in the month of purchase and 70% in the month following the purchase Cube Company Budgeted Cash Payments for Purchases Two Months Ended February 28, 2024 January February 70% of last month's purchases 30% of current month's purchases Total cash payments for purchases Requirement 3. Prepare the schedule of cash payments for selling and administrative expenses for January and February 2024 Assume 40% of the accrual for Salaries and Commissions Payable is for commissions and 60% is for salaries The December 31 balance will be paid in January Salaries and commissions are paid 30% in the month incurred and 70% in the following month Rent and income tax expenses are paid as incurred Insurance expense is an expiration of the prepaid amount (Round your answers to the nearest Whole number Cube Company Budgeted Cash Payments for Selling and Administrative Expenses Two Months Ended February 28, 2024 January February Variable expenses 70% of last month's Commission Expense 30% of current month's Commission Expense Total payments for variable expenses Fixed expenses 70% of last month's Salaries Expenso 30% of current month's Salaries Expense Rent expense Cube Company Budgeted Cash Payments for Selling and Administrative Expenses Two Months Ended February 28, 2024 January February Variable expenses: 70% of last month's Commission Expense 30% of current month's Commission Expense Total payments for variable expenses Fixed expenses 70% of last month's Salaries Expense 30% of current month's Salaries Expense Rent expense Total payments for fixed expenses Total payments for S and A expenses Requirement 4. Prepare the cash budget for January and February 2024 Assume no financing took place. Cube Company Cash Budget Two Months Ended February 28, 2024 January February Beginning cash balance Cash receipts from customers Cash available Cash payments Purchases of merchandise inventory Selling and administrative expenses Payments for income taxes Total cash payments Ending cash balance