Sheridan Company prepares monthly cash budgets. Relevant data from operating budgets for 2022 are as follows. January February Sales $331,200 110,400 $368,000 115,000 92,000 69,000 Direct materials purchases Direct labor Manufacturing overhead Selling and administrative expenses 82,800 64,400 72,680 78,200 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 $920 of depreciation per month. Other data: 1. 2. 3. Credit sales: November 2021, $230,000: December 2021, $294.400. Purchases of direct materials: December 2021. $92,000. Other receipts: January-Collection of December 31, 2021, notes receivable $13,800; February-Proceeds from sale of securities $5,520 Other disbursements: February-Payment of $5,520 cash dividend. 4. The company's cash balance on January 1, 2022, is expected to be $55,200. The company wants to maintain a minimum cash balance of $46,000 (a) 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. SHERIDAN COMPANY Cash Budget January Februa $ ** $