Intel Company prepares monthly cash budgets. The relevant data from the operating budgets for 2021 are as follows: January February Sales $350,000 $400,000 Direct materials purchases 120,000 110,000 Direct labour 85,000 112,000 Manufacturing overheads 60.000 75,000 Selling and Administrative expenses 75,000 80,000 All sales are on account. Intel 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 2020, 5200,000: December 2020, 5280,000 2 Purchases of direct materials : December 2020, $90,000 3. Other receipts: January - Collection of December 31, 2020, notes receivable $5,000 February - proceeds from sale of securties $6,000 4. Other disbursements: February - payment of $20,000 for land. The company expects its Cash balance on January 1, 2021 to be $50,000. It wants to maintain a minimum cash balance of $40,000 Instructions a. Prepare schedules for the expected collections from customers The expected payments for direct materials purchases b. Prepare a cash budget for January and February using columns for each month