Sutton Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Sutton Manufacturing's operations: (Click the icon to view the data.) (Click the loon to view additional data.) Requirements ED - X Requirement 1. Prepare a schedule of cash collections for January, February, and March, and for the quarter in total. Sutton Manufacturing Cash Collection Budget Data Table January February March Quarter Cash sales Current Assets as of December 31 (prior year) Credits sales Cash Total cash collections Accounts receivable, net Inventory Property, plant, and equipment, net Accounts payable Capital stock Retained earnings $ $ $ $ 4,640 51,000 15,400 121.000 43,600 126,000 23,000 $ Print Done Done a. Actual saten in December were $70,000. Selling price per unit is projected to remain stable et $0 per unit throughout the budget period Sules for the first 5 months of the upcoming year are budgeted to be as follows: January $ 77,400 February $ 86,400 March $ 85.500 April $ 82,800 May $ 72,000 b. Sales are 20% cash and 80% credit. All credit sales are collected in the month following the sale. c. Sutton Manufacturing has a policy that states that each month's ending inventory of finished goods should be 20% of the following month's sales (In units) d. Of each month's direct material purchases, 15% are paid for the month of purchase, while the remainder is paid for in the month following purchase. Two klograms of direct material is needed per unit at $1.50/kg. Ending inventory of direct materials should be 10% of next month's production needs e. Monthly manufacturing conversion costs are $5,500 for factory rent. $2,800 for other fixed manufacturing expenses, and 51.10 per unit for variable manufacturing overhead. No depreciation is included in these figures. All expenses are paid in the month in which they are incurred 1. Computer equipment for the administrative offices will be purchased in the upcoming quarter. In January, Sutton Manufacturing will purchase equipment for $5,400 (cash), while February's cash expenditure will be $12,800 and March's cash expenditure will be $15,600 9. Operating expenses are budgeted to be $1.25 per unit sold plus fixed operating expenses of $1,600 per month. All operating expenses are paid in the month in which they are h. Depreciation on the building and equipment for the general and administrative offices is budgeted to be $4.500 for the entire quarter, which includes depreciation acquisitions 1. Sutton Manufacturing has a policy that the ending cash balance in each month must be at least $5.000. It has a line of credit with a local bank. The company can bomow in increments of $1.000 at the beginning of each month, up to a total outstanding loan balance of $125,000. The Interest rate on these loans is 1% per month simple interest (not compounded). Sutton Manufacturing pays down on the line of credit balance if it has excess funds at the end of the quarter. The company also pays the accumulated interest at the end of the quarter on the funds borrowed during the quarter The company's income tax rate is projected to be 30% of operating income less interest expense. The company pays $10,000 cash at the end of February in estimated taxes incurred WW