Marigold Company prepares monthly cash budgets. Relevant data from operating budgets for 2017 are as follows: January February $380,160 $422,400 126,720 132,000 5,040 105,600 73,920 79,200 Selling and administrative expenses 83,424 89,760 Sales Direct materials purchases Direct labor Manufacturing overhead 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 balance 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 $1,056 of depreciation per month. Other data Credit sales: November 2016, $264,000; December 2016, $337,920. Purchases of direct materials: December 2016, $105,600. Other receipts: January-Collection of December 31, 2016, notes receivable $15,840; 1. 2. 3. February Proceeds from sale of securities $6,336. Other disbursements: February-Payment of $6,336 cash dividend. 4. The company's cash balance on January 1, 2017, is expected to be $63,360. The company wants to maintain a minimum cash balance of $52,800. Prepare schedules for (1) expected collections from customers and (2) expected payments for direct materials purchases for January and February. Expected Collections from Customers February January November December January February Total collections$ Expected Payments for Direct Materials February January December January February Total payments Prepare a cash budget for January and February in columnar form. (Do not leave any answer field blank. Enter O for amounts.) MARIGOLD COMPANY Cash Budget February January