The 3rd image in the whole table

Blossom Company prepares monthly cash budgets. Relevant data from operating budgets for 2020 are as follows. Sales Direct materials purchases Direct labor Manufacturing overhead Selling and administrative expenses January $403,200 134,400 100,800 78,400 88,180 February $448,000 140,000 112,000 84,000 95,200 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 $1,120 of depreciation per month. Other data: 1. 2. 3. Credit sales: November 2019, $280,000; December 2019, $358,400. Purchases of direct materials: December 2019, $112,000. Other receipts: January-Collection of December 31, 2019, notes receivable $16,800; February-Proceeds from sale of securities 56,720. Other disbursements: February-Payment of S6,720 cash dividend. 4. The company's cash balance on January 1, 2020, is expected to be $57,200. The company wants to maintain a minimum cash balance of $56,000. 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 $ LINK TO TEXT VIDEO: SIMILAR PROBLEM Prepare a cash budget for January and February in columnar form. BLOSSOM COMPANY Cash Budget January February