Yosko has $14,500 in cash on hand on January 1 and has collected the following budget data Click on the icon to view the budget data) Assume direct labor costs and manufacturing overhead costs are paid in the month incurred. Additionally, assume Yokohas cash payments for selling and administrative expenses including sales of $55,000 per month plus commissions that are 3% of sales, all paid in the month of sale. The company requires a minimum cash balance of $12,000. Prepare a cash budget for January and February. Round to the nearest dolor. Wil Yoko nted to borrow cash by the end of February? January Beginning cash balance 14500 Data Table Cash receipts 462500 Cash available 457000 January Cash payments February Purchases of direct materials 180191 Sales $ 532,000 $ 565,000 Direct labor 135130 Cash receiptom customers 442,500 502,300 Cash payments for direct materials purchases 180.191 Manufacturing overhead 160.092 Selling and administrative expenses Direct labor 135,130 113,010 Manufacturing overhead costs includes depreciation Total cash payments of $1.400 per month 86.00 53,010 Ending cash balance before financing Minimum cash balance desired Print Done Projected cash exces de ciency Finanong Borrowing Principal repayments Enter any number in the edit fields and then click Check