Swifty Company prepares monthly cash budgets. Relevant data from operating budgets for 2022 are as follows. 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 $1,080 of depreciation per month. Other data: 1. Credit sales: November 2021, $270,000; December 2021,$345,600. 2. Purchases of direct materials: December 2021,$108,000. 3. Other receipts: January-Collection of December 31,2021 , notes receivable $16,200; February-Proceeds from sale of securities $6,480. 4. Other disbursements: February-Payment of $6,480 cash dividend. The company's cash balance on January 1,2022 , is expected to be $64,800. The company wants to maintain a minimum cash balance of $54,000. Prepare schedules for (1) expected collections from customers and (2) expected payments for direct materials January and February. =,=,= = =, = Total Disbursements Sale of Securities Borrowings Notes Receivable Selling and Administrative Expenses Excess (Deficiency) of Available Cash Over Cash Disbursements Beginning Cash Balance Repayments Collections from Customers Total Available Cash Ending Cash Balance Financing Direct Labor Manufacturing Overhead Direct Materials Total Receipts Disbursements Cash Dividend Receipts