3

Ivanhoe Company prepares monthly cash budgets. Relevant data from operating budgets for 2023 are as follows: January February Sales $347.000 $396,000 Direct materials purchases 119,000 111,000 Direct labour 84,000 113,000 59.000 75.000 Manufacturing overhead 75.000 81,000 Selling and administrative expenses All sales are on account. Ivanhoe 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. All sales are on account. Ivanhoe 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 2022. $201.000: December 2022, $277.000 2. Purchases of direct materials: December 2022. $91,000 3. Other receipts: January-collection of December 31, 2022, notes receivable $5,000; February-proceeds from sale of securities $7.000 4. Other disbursements: February-payment of $20,000 for land The company expects its cash balance on January 1, 2023. to be $51,000. It wants to maintain a minimum cash balance of $40.000. Prepare schedules for (1) the expected collections from customers. Month January February November December January February $ (2) the expected payments for direct materials purchases. Month January February December $ January February $