Total sales $ 208,000 41,450 37,300 Budgeted purchases of direct materials Budgeted direct labor cost Budgeted manufacturing overhead costs: Variable manufacturing overhead Depreciation Insurance and property taxes Budgeted selling and administrative expenses: 1,125 900 6,833 Salaries expense 13,000 Rent expense 1,000 Insurance expense 1,600 Depreciation expense 550 Supplies expense 6,240 Capital expenditures include $44,000 for new manufacturing equipment to be a. purchased and paid in the first quarter. Cash receipts are 80% of sales in the quarter of the sale and 20% in the b. quarter following the sale. Direct materials purchases are paid 70% in the quarter purchased and 30% in c. the next quarter. Direct labor, manufacturing overhead, and selling and administrative costs are d. paid in the quarter incurred. Income tax expense for the first quarter is projected at $41,000 and is paid in e. the quarter incurred. Vang Company expects to have adequate cash funds and does not anticipate f. borrowing in the first quarter. The December 31, 2017, balance in Cash is $10,000, in Accounts Receivable g. is $22,500, and in Accounts Payable is $13,600. Requirement 1. Prepare Vang Company's schedule of cash receipts from customers and schedu Begin by preparing the schedule of cash receipts from customers for the first quarter of 2018. Cash Receipts from Customers First Quarter 2018 Total sales Cash Receipts from Customers: Accounts Receivable balance, December 31, 2017 1st Qtr.Sales Total cash receipts from customers Accounts Receivable balance, March 31, 2018: 1st Qtr.Sales, collected in 2nd Qtr. Cash Payments First Quarter 2018 Total direct materials purchases Cash Payments Direct Materials: Accounts Payable balance, December 31, 2017 1st Qtr.Direct material purchases Total payments for direct materials Direct Labor: Total payments for direct labor Manufacturing Overhead: Total payments for manufacturing overhead Selling and Administrative Expenses: Total payments for Selling and Admin. expenses Income Taxes: Total payments for income taxes Capital Expenditures: Total payments for capital expenditures TI Total cash payments Accounts Payable balance, March 31, 2018 1st Qtr.Direct materials purchases, paid in 2nd Qtr. Vang Company Cash Budget For the Quarter Ended March 31, 2018 Beginning cash balance Cash receipts Cash available Cash payments: Purchases of direct materials Direct labor Manufacturing overhead Selling and administrative expenses Income taxes Capital expenditures Total cash payments Ending cash balance