CALCULATOR PRINTER VERSION BACK NEXT Problem 9-4A (Video) Colter Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are as follows. January February Sales $396,000 $440,000 Direct materials purchases 132,000 137,500 Direct labor 99,000 110,000 Manufacturing overhead 77,000 82,500 Selling and administrative expenses 86,900 93,500 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 $1,100 of depreciation per month. Other data: Credit sales: November 2019, $275,000; December 2019, $352,000. Purchases of direct materials: December 2019, $110,000 Other receipts: January-Collection of December 31, 2019, notes receivable $16,500; February-Proceeds from sale of securities $6,600. 4. Other disbursements: February--Payment of $6,600 cash dividend. The company's cash balance on January 1, 2020, is expected to be $66,000. The company wants to maintain a minimum cash balance of $55,000 1. 2. 3 CALCULATOR PRINTER VERSION 4 BACK NEXT 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 $ Help System Announcements CALCULATOR PRE Beginning Cash Balance Add Receipts > Collections from Customers Notes Receivable v Sale of Securities Total Available Cash Less Disbursements Direct Materials > Direct Labor Manufacturing Overhead > Selling and Administrative Expenses C Cash Dividend > Disbursements