Solve all parts

Russ Company has S13,000 in cash on hand on January 1 and has collected the following budget data- (Click the icon to view the budget data.) Assume Russ has cash payments for selling and administrative expenses including salaries of S60,OOO plus commissions of 3% of sales, ell paid In the month of sale. The company requires a minimum cash balance ofS10,00C Prepare a cash budget for January and February. Will Russ need to borrow cash by the end of February? Begin by preparing the cash budget for January, then prepare the cash budget for February. (Complete all input field. Enter a "O" for any zero balances.) Russ Company Cash Budget Two Months Ended January 31 and February 28 January Beginning cash balance Cash receipts Cash available Cash payments: Purchases of merchandise inventory Selling and administrative expenses Total cash payments Ending cash balance before financing Minimum cash balance desired Projected cash excess (deficiency) Financing Borrowing Principal repayments Total effects of financing Ending cash balance Data table Sales Cash receipts from customers Cash payments for merchandise inventory print January 851,530 561,000 Done February 700,000 8711500 532,435