Larry'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. B (Click the icon to view the cash receipts and cash 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. 2. Prepare a combined cash budget. If no financing activity took place, what is the budgeted cash balance on February 28? Cash receipts and cash disbursements Requirement 1a. Prepare a schedule of budgeted cash collections for January and February. Show amounts for each month and totals for January and February. Cash Collections Budget January February a. Sales are 65% cash and 35% credit. Credit sales are collected 20% 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: Cash sales Credit sales Budgeted Sales Revenue Total cash 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 unus Cash Payments for Direct Material Purchases Budget January February January $64,000 February $67,000 b. Actual purchases of direct materials in December were $25,000. Larry's purchases of direct materials in January are budgeted to be $20,000 and $23,500 in February. All purchases are paid 25% in the month of purchase and 75% the following month. c. Salaries and sales commissions are paid half in the month earned and half the next month. Actual salaries were $10,000 in December. Budgeted salaries in January are $10,500, and February budgeted salaries are $12,500. Sales commissions each month are 12% of that month's sales. d. Rent expense is $4,500 per month. e. Depreciation is $2,900 per month. f. Estimated income tax payments are made at the end of January. The estimated tax payment is projected to be $13,000. g. The cash balance at the end of the prior year was $20,000. December purchases January purchases 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 a c. 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 Variable cash operating expenses: Cash receipts and cash disbursements Sales commissions: December Sales commissions: January Sales commissions: February Total variable cash operating expenses Fixed cash operating expenses: Sales salaries: December Sales salaries: January Sales salaries: February Rent expense Total fixed cash operating expenses a. Sales are 65% cash and 35% credit. Credit sales are collected 20% 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 Sales Revenue January $64,000 February $67,000 b. Actual purchases of direct materials in December were $25,000. Larry's purchases of direct materials in January are budgeted to be $20,000 and $23,500 in February. All purchases are paid 25% in the month of purchase and 75% the following month. c. Salaries and sales commissions are paid half in the month earned and half the next month. Actual salaries were $10,000 in December. Budgeted salaries in January are $10,500, and February budgeted salaries are $12,500. Sales commissions each month are 12% of that month's sales. d. Rent expense is $4,500 per month. e. Depreciation is $2,900 per month. f. Estimated income tax payments are made at the end of January. The estimated tax payment is projected to be $13,000. a. The cash balance at the end of the prior vear was $20.000. 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 Cash balance, beginning Print Done Cash collections from customers Total cash available Less cash payments: Direct materials purchases Operating expenses Tax payment Total cash payments Ending cash balance