Please help me with the red boxes, I don't know what is wrong.

Please help me with the red boxes, I don't know what is wrong.

Please help me with the red boxes, I don't know what is wrong.

Blossom 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 $$1,020$ of depreciation per month.

Other data:

Credit sales: November $2021,$ $$255,000$; December $2021,$ $$326,400.$

Purchases of direct materials: December $2021,$ $$102,000.$

Other receipts: January$-$Collection of December $31,2021,$ notes receivable $$15,300$; February$-$Proceeds from sale of

securities $$6,120.$

Other disbursements: February$-$Payment of $$6,120$ cash dividend.

The company's cash balance on January $1,2022,$ is expected to be $$61,200.$ The company wants to maintain a minimum cash balance

of $$51,000.$

Prepare schedules for $(1)$ expected collections from customers and $(2)$ expected payments for direct materials purchases for

January and February.

$1$

Manufacturing Overhead

$$

Cash Dividend

Total Disbursements

Excess $($Deficiency$)$ of Available Cash Over Cash Disbursements

: Borrowings

Less vv: Repayments

Ending Cash Balance