please help me finish the cash budget

Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are as follows. January February Sales Direct materials purchases $421,200 140,400 105,300 81,900 Direct labor $468,000 146,250 117.000 87,750 99.450 Manufacturing overhead Selling and administrative expenses 92.430 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 $1.170 of depreciation per month Other data: 1. Credit sales: November 2019. $292.500: December 2019. $374.400. 2. Purchases of direct materials: December 2019, $117.000. 3. Other receipts: January-Collection of December 31, 2019. notes receivable $17.550: February-Proceeds from sale of securities $7.020. 4. Other disbursements: February-Payment of $7,020 cash dividend. The company's cash balance on January 1, 2020. is expected to be $70.200. The company wants to maintain a minimum cash balance of $58.500. 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 58500 December 112320 74880 January 210500 126360 February 234000 Total collections $ $81420 $ 435240 Expected Payments for Direct Materials January February December 46800 January 84240 56160 February 146250 Total payments $ 131040 143910 Prepare a cash budget for January and February in columnar form. COLTER COMPANY Cash Budget January February Cash Dividend Financing Direct Labor Selling and Administrative Expenses Beginning Cash Balance Total Available Cash Excess (Deficiency of Available Cash Over Cash Disbursements Manufacturing Overhead Receipts Borrowings Ending Cash Balance Repayments Notes Recevable Total Disbursements Disbursements Sale of Securities Direct Materials Total Receipts Collections from Customers