Problem II Murdock Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are: January February Sales $350,000 $400,000 Direct materials purchases 120,000 110,000 Direct labor 85,000 112,000 Manufacturing overhead 60,000 75,000 Selling and Admin. Expenses 75,000 80,000 All sales are on account. Collections are expected 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. Thirty percent (30%) of direct materials purchases are paid in cash in the month of the purchase, and the balance due is paid in the month following the purchase. All other items above are paid in the month incurred. Depreciation has been excluded from manufacturing overhead and selling and administrative expenses. Other data: 1. Credit sales: November 2019, $200,000; December 2019, $280,000 2. Purchases of direct materials: December 2019, $80,000 3. Other receipts: January - collections of December 31 2019 interest receivable $5,000; February - proceeds from sale of securities $6,000 4. Other disbursements: February payment of $20,000 for land. The company's cash balance on January 1, 2020 is expected to be $50,000. The company wants to maintain a minimum cash balance of $40,000. Required: 1. Prepare schedules for expected collections from customers, expected payments for direct materials purchases. Prepare a cash budget for January and February