John's Manufacturing is preparing its cash budgets for the first two months of the upcoming year. The following information concerns the company's upcoming cash receipts and cash disbursements. (Click the loon to view the cash receipts and cach disbursements.) Requirements 1 Prepare schedules of (a) budgeted cash collections, (b) budgeted cash payments for purchases, and (c) budgeted cash payments for operating expenses. Show amounts for each month and totals for January and February. Prepare a combined cash budget. If no financing activity took place, what is the budgeted cash balance on February 287 Requirement 1a. Prepare a schedule of budgeted cash collections for January and February. Show amounts for each month and totals for January and February. Cach Collections Budget January February Cash cales Credit cales Total each collections b. Prepare a schedule of budgeted cash payments for purchases for January and February. Show amounts for each month and totals for January and February. (Leave any unused cells blank.) Cach Payments for Direct Material Purchases Budget December purchases January purchases January February February purchases Total cash payments for direct material purchases Prepare a schedule of budgeted cash payments for operating expenses for January and February. Show amounts for each month and totals for January and February (Leave any unused cells blank.) Cash Payments for Operating Expenses Budget January February Cash receipts and cash disbursements - X Variable cash operating expenses: Sales commissions: December Sales commissions: January Sales commissions: February Total variable cash operating expences Fixed cash operating expenses: Sales calaries: December Sales calaries: January Sales calaries: February Rent expence Total fixed cash operating expences Total cash payments for operating expenses Requirement 2. Prepare a combined cash budget. If no financing activity took place, what is the budgeted cash balance on February 28? Complete the combined cash budget for January and February. (Leave any unused cells blank.) Combined Cash Budget January February a. Sales are 55% cash and 45% credit. Credit sales are collected 30% in the month of sale and the remainder in the month after sale. Actual sales in December were $51,000. Schedules of budgeted sales for the two months of the upcoming year are as follows: Budgeted Bales Revenue January February $64,000 $69,000 b. Actual purchases of direct materials in December were $27,000. John's purchases of direct materials in January are budgeted to be $23,500 and $26,000 in February. All purchases are paid 25% in the month of purchase and 75% the following month o. Salaries and sales commissions are paid half in the month eamed and half the next month. Actual salaries were $8,000 in December. Budgeted salaries in January are $10,000, and February budgeted salaries are $12,000. Sales commissions each month are 8% of that month's sales. d. Rant expense is $3,800 per month. e. Depreciation is $2,600 per month. f. Estimated income tax payments are made at the end of January. The estimated tax payment is projected to be $12,000. g. The cash balance at the end of the prior year was $24,000. Cash balance, beginning Cash collections from customers Total cash available Less cash payments: Direct materials purchases Operating expenses Tax payment Total cash payments Ending cash balance Print Done