Ignore the numbers I already put down

Yandel has $12.500 cash on hand on January and his collected the following budget Contoon to the budget Autum dictwo count marcurg cewe paid in the month oudostory, Youth cash payment for singes nous of 000 per month are of all paid in the more. The company requires a menunch wice 1000 Praha tornary and February Rand to the door Ww Yonal and into cash the end of Forwy? Ben y procanna The conn budget for dummy ten prepare the conth budget for February (Completo el relle. Ena w or any poi lancer Round als erwecanto the city budowie con el deter) Yandell Company Cash Budget Two Montended January 31 and Powy28 January February Being cash 1.000 1.000 12.10 NO 300 Cash 461100 500,00 Cash Day Purchased SO165 100 122 Director Manucunda 53 Degrees To 135220 56.00 Minimum ang andet has $12.500 in cahon band on January 1 und hat colected dietolowing budget det Click on the icon to view the total sume direct labor costs and manufacturing the pain the more Analyse des cahayag nie dyw. proptchat ros, al paid in the month of the company remium cash bace 51.000 Preparachute for and Fury Round to the stor Wil Vandeld by the end of Cache 142.100 502.900 Cash web 443.100 500.000 Cash payment Purchase of direct mai 780.122 Director 136.220 112, Manufacturing overed 3540 53.67 Dwing and a Tot ashame Ending can be inancing It ) 11000 Minimum lance de Propected the cy) Finanong Bmw Preparece Total act of fruncing L qua 14 HHU w Yarim totoo ashyond of bay by end of try and strong Te Remiga Neal Gires a minimum cash balance of $1,000. Prepare a cash budget for January and February. Round to the nearest dollar. Will Yandell need to 100|||| 502.9001 -1 Data table 0.91 5,2 5,4 Sales January February 530,000 $ 569,000 442,100 502,900 180,965 160,122 Cash receipts from customers Cash payments for direct materials purchases Direct labor costs Manufacturing overhead costs (includes depreciation of $1,200 per month) 135,220 112,626 (1,00 55,492 53,878 Print Done