Ultravision Inc. anticipates sales of $490,000 from January through April. Materials will represent 50 percent of sales, and because of level production, material purchases will be equal for each month during the four months of January, February, March, and April. Materials are paid for one month after the month purchased. Materials purchased in December of last year were $45,000 (half of $90,000 in sales). Labor costs for each of the four months are slightly different due to a provision in the labor contract in which bonuses are paid in February and April. The labor figures are: January February March April $35,000 38,000 35,000 40,000 Fixed overhead is $31,000 per month. Prepare a schedule of cash payments for January through April. (Assume the $490,000 of sales occur equally over the four months of January through April, i.e. Monthly sales = $490,000 / 4.) Ultravision Inc. Cash Payment Schedule December January February March April Monthly material purchase Payment to material purchases Monthly labor cost Monthly fixed overhead Total cash payments J. Lo's Clothiers has forecast credit sales for the fourth quarter of the year: September (actual) $ 53,000 Fourth Quarter October $ 43,000 November 38,000 December 63,000 Experience has shown that 25 percent of sales are collected in the month of sale, 60 percent are collected in the following month, and 15 percent are never collected. Prepare a schedule of cash receipts for J. Lo's Clothiers covering the fourth quarter (October through December). J. Lo's Clothiers September October November December Credit sales In month of sales One month after sales Total cash receipts