I sent the previous pic by Accident so forget about it. I mean the two new pics.

Vincent Company supplies schools with floor mattresses to use in physical education classes. Vincent has received a special order from a large school district to buy 500 mats at $40 each. Acceptance of the special order will not affect fixed costs but will result in $800 of shipping costs. For the first 6 months of 2012, the company reported the following operating results while operating at 80% capacity: Sales (25,000 units) $1,250,000 Cost of goods sold 980,000 Gross profit 270,000 Operating expenses 170,000 Net income $ 100,000 Lorch Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows: January February Sales $350,000 $400,000 Direct materials purchases 120,000 110,000 Direct labour 85,000 112,000 Manufacturing overhead 60,000 75.000 Selling and administrative expenses 75,000 80,000 All sales are on account. Lorch expects collections to be 50% in the month of sale, 40% in the first month following the sale, and 10% in the second month following the sale. It pays 30% of direct materials purchases in cash in the month of purchase and the balance due in the month following the purchase. Other data are as follows: 1. Credit sales: November 2016, $200,000; December 2016, $280,000 2. Purchases of direct materials: December 2016, $90,000 3. Other receipts: January-collection of December 31, 2016, notes receivable $5,000; February-proceeds from sale of securities $6,000 4. Other disbursements: February-payment of $20,000 for land. The company expects its cash balance on January 1, 2017, to be $50,000. It wants to maintain a minimum cash balance of $40,000. Instructions (a) Prepare schedules for (1) the expected collections from customers and (2) the expected payments for direct materials purchases. (13 points) (b) Prepare a cash budget for January and February using columns for each month. (13 points) cash stuff.docx