using this information please prepare for the year ended december 31,2023 , a schedule of cash receipts and production budget

Wacky Widgets Ltd. is a company that manufactures and sells a single product, which they call a Bleu. For planning and control purposes they utilize a monthly master budget, which is usually developed at least six months in advance of the budget year. Their fiscal year end is December 31. Their sales forecast consisted of these few lines: - For the year ended December 31, 2022:95,000 units at $60.00 each* - For the year ended December 31, 2023: 105,000 units at $60.00 each - For the year ended December 31, 2024: 110,000 units at $60.00 each -Expected sales for the year ended December 31, 2022 are based on actual sales to date and budgeted sales for the duration of the year. You are provided with the following information: 1. Sales are seasonal with the peak months being summer and winter holidays. The following table shows expected distribution of sales for each month based on percentage of the total budgeted sales. Months Percentage of sales Jan, Feb, Mar 3% each Apr, Aug, Sept 5% each May, Jun, Jul 10% each Oct 11% Nov 15%Dec20%22/6 2. From previous experience, management has determined that an ending inventory equal to 20% of the next month's sales is required to fit the buyer's demands. 3. There are 2 types of raw material used in the production of Bleu: - Notsoi is the first component, and is purchased in powder form. Each Bleu requires 0.5 kilograms of Netsei, at a cost of $30.00 per kilogram. Because the supply of Notsoi is unpredictable, Cordon finds it necessary to maintain an inventory balance equal to 40% of the following month's production needs as a precaution against stockouts. - Kanraku is the second component, of which 2 are used in the assembly process per Bleu. In order to ensure this material is always available, Cordon has made a JIT agreement with the supplier which includes on-time and quality assurances. Each Bleu uses 2 Kanaku, which cost $1.00 each. 4. The beginning accounts payable (associated with Notsoi purchases only) will consist of $95,700 arising from the following estimated material purchases for November and December of 2022: Material purchases in November 2022: $193,150 Material purchases in December 2022: $134,475 Cordon pays for 50% of a month's purchases in the month of purchase, 35% in the following month and the remaining 15% two months after the month of purchase. There is no early payment discount. 5. The manufacturing process for Bleu is divided into two activities. The first step is the forming process, during which the Notsol is heated and moulded into various shapes. During the next stage, Kanraku is fitted into the moulded Notsel, This step is referred to as the assembly stage. 6. The first two steps of the manufacturing process are highly automated, so the only employees are three supervisors, who are trained to operate the equipment and make repairs as required. The supervisors work shifts, allowing the plant to operate for longer hours during the busier months. They are also responsible for managing the employees who work in the finishing department. There is no labour component to the manufacturing process 7. The combined unit variable overhead manufacturing rate for forming and assembly is $6.50, consisting of: Utilities $3.00; Indirect Materials- $1.00; Plant maintenance- $1.50; environmental fee- $0.70; and Other $0.30. 8. Fixed Manufacturing Overhead costs for the entire year are as follows: Supervisor's salary 269,400 Depreciation on equipment 178,800 Insurance 69,000 Other 117,600 $678,420 Total - The annual insurance premium is paid at the beginning of September each year. There should be no change in the premium from last year. - All other "cash-related" fixed manufacturing overhead costs are incurred evenly over the year and paid as incurred. - Cordon uses the straight-line method of depreciation. 9. Selling and administrative expenses have historically been a mixed cost; Previous year's experience has provided the following information: Lowest level of sales: 80,000 units Total Operating Expenses: $876,000 Highest level of sales: 120,000 units Total Operating Expenses: $1,116,000 The annual amount of depreciation on office furniture and equipment is only $21,000-and this amount is already included in the fixed portion of the selling and administration expenses. Not included in the above expenses is bad debt expense. Payments for selling and administrative expenses occur in the month in which they are incurred. 10.Sales are on a cash and credit basis, with 70% collected during the month of the sale, 20% the following month, and 9.5% the month thereafter. 1/2 of 1% of sales are considered uncollectible (bad debt expense). 11. Sales in November and December 2022 are expected to be $712,500 and $950,000 respectively. Based on the above collection pattern this will result in Accounts Receivable of $347,938 at December 31,2022 which will be collected in January and February, 2023. 12. During the fiscal year ended December 31,2023 , Cordon will be required to make monthly income tax installment payments of $5,000. Outstanding income taxes from the year ended December 31,2022 must be paid in April 2023. Income tax expense is estimated to be 30% of net income. Income taxes for the year ended December 31,2023 , in excess of installment payments, will be paid in April, 2024. 13. An arrangement has been made with the local bank that if Cordon maintains a minimum balance of $20,000 in their bank account, they will be given a line of credit at a preferred rate of 6% per annum. All borrowing is considered to happen on the first day of the month, repayments are on the last day of the month. All borrowings and repayments from the bank should be in multiples of $1,000 and interest must be paid at the end of each month. Interest is calculated on the balance at the beginning of the mooth, which includes any amounts borrowed that month. 14. A listing of the estimated balances in the company's ledger accounts as of December 31, 202 is given below: Assets Cash $83,214 Accounts receivable 347,938 Inventory-raw materials (Notsoi) 15,750 Inventory-finished goods 22,365 Prepaid Insurance 46,000 Capital assets (net) 1000724,000 Goodwill Total assets $1,240,267 Liabilities and Shareholders' Equity Accounts payable $96,210 Income taxes payable 22,500 Capital stock 1,000,000 Retained Earnings 121,557 Total liabilities and shareholders' equity $1,240,267