Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are as follows. January $432,000 February $480,000 Sales Direct materials purchases 144,000 150,000 Direct labor 108,000 120,000 Manufacturing overhead 84,000 90,000 Selling and administrative expenses 94,800 102,000 All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct materials purchases are paid in cash in the month of purchase, and the bala due is paid in the month following the purchase. All other items above are paid in the month incurred except for selling and administrative expenses that include $1,200 of depreciation per month. Other data: 1. Credit sales: November 2019, $300,000; December 2019, $384,000. 2. Purchases of direct materials: December 2019, $120,000. 3. Other receipts: January-Collection of December 31, 2019, notes receivable $18,000; February-Proceeds from sale of securities $7,200. 4. Other disbursements: February-Payment of $7,200 cash dividend. The company's cash balance on January 1, 2020, is expected to be $72,000. The company wants to maintain a minimum cash balance of $60,000. Prepare schedules for (1) expected collections from customers and (2) expected payments for direct materials purchases for January and February Expected Collections from Customers January February November December January February Total collections $ Expected Payments for Direct Materials January February December January February Total payments $ Prepare a cash budget for January and February in columnar form. COLTER COMPANY Cash Budget January February