23-4B

Answer a and b in excel format please

P23-4B Weiss Company prepares monthly cash budgets. Relevant data from operating budgets for 2013 are: Januar Februa $350,0 $400,0 Direct materials purchases 120,00 110,00 85,000 115,00 60,000 75,000 ry Sales 0 0 Direct labor 0 Manufacturing overhead Selling and administrative 75,000 80,000 expenses All sales are on account. Collections are expected to be 60% in the month of sale, 30% in the first month following the sale, and 10% in the second month following the sale. Thirty percent (30%) of direct materials purchases are paid in cash in the month of purchase, and the balance due is paid in the month following the purchase. All other items above are paid in the month incurred. Depreciation has been excluded from manufacturing overhead and selling and administrative expenses. Other data 1. Credit sales: November 2012, $200,000; December 2012, $280,000. 2. Purchases of direct materials: December 2012, $90,000. 3. Other receipts: January-Collection of December 31, 2012, interest receivable $3,000; 4. February-Proceeds from sale of securities $5,000. 5. Other disbursements: February-payment of $20,000 for land. The company's cash balance on January 1, 2013, is expected to be $50,000. The company wants to maintain a minimum cash balance of $40,000. Instructions (a)Prepare schedules for (1) expected collections from customers and (2) expected payments for direct materials purchases. (b)Prepare a cash budget for January and February in columnar form