The Dilly Company marks up all merchandise at 25% of gross purchase price.

22-23 Budgeted Cash Receipts and Disbursements The Dilly Company marks up all merchandise at 25% of gross purchase price. All pur- chases are made on account with terms of 1/10, net/60. Purchase discounts, which are recorded as miscellaneous income, are always taken. Normally, 60% of each month's purchases are paid for in the month of purchase while the other 40% are paid during the first 10 days of the first month after purchase. Inventories of merchandise at the end of each month are kept at 30% of the next month's projected cost of goods sold. Terms for sales on account are 2/10, net/30. Cash sales are not subject to discount. Fifty percent of each month's sales on account are collected during the month of sale, 45% are collected in the succeeding month, and the remainders are usually uncollect- ible. Seventy percent of the collections in the month of sale are subject to discount while 10% of the collections in the succeeding month are subject to discount. Projected sales data for selected months follow: Sales on Account-Gross Cash Sales December January February March $1,900,000 1,500,000 1,700,000 1,600,000 $400,000 250,000 350,000 300,000 Prepare a schedule of budgeted cash receipts and disbursements for the months of January and February (AICPA adapted)