P13-4 Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows.Prepare cash budget for 2 months.(LO 4), AP January FebruarySales $360,000 $400,000Direct materials purchases 120,000 125,000Direct labor 90,000 100,000Manufacturing overhead 70,000 75,000Selling and administrative expenses 79,000 85,000

All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct materials purchases are paid in cash in the month of purchase, and the balance due is paid in the month following the purchase. All other items above are paid in the month incurred except for selling and administrative expenses that include $1,000 of depreciation per month.

Other data: 1. Credit sales: November 2016, $250,000; December 2016, $320,000. 2. Purchases of direct materials: December 2016, $100,000. 3. Other receipts: Januarycollection of December 31, 2016, notes receivable $15,000;Februaryproceeds from sale of securities $6,000. 4. Other disbursements: Februarypayment of $6,000 cash dividend.The companys cash balance on January 1, 2017, is expected to be $60,000. The company wants to maintain a minimum cash balance of $50,000.Instructions(a) Prepare schedules for (1) expected collections from customers and (2) expected pay-ments for direct materials purchases for January and February.(b) Prepare a cash budget for January and February in columnar form.

SHOW FORMULAS BC HAS TO BE DONE ON EXCEL