Fogelberg Corporation prepares monthly cash budgets. Here are relevant data from operating budgets for 2010.

All sales and purchases are on account. Budgeted collections and disbursement data are given below. All other expenses are paid in the month incurred except for administrative expenses, which include $1,000 of depreciation per month.

Other data.

1. Collections from customers: January $332,000; February $378,000.

2. Payments for purchases: January $110,000; February $125,000.

3. Other receipts: January: collection of December 31, 2009, notes receivable $15,000;

February: proceeds from sale of securities $6,000

4. Other disbursements: February $12,000 cash dividend

The company’s cash balance on January 1, 2010, is expected to be $52,000. The company wants to maintain a minimum cash balance of $50,000.

Instructions

Prepare a cash budget for January and February.

January February $400,000 Sales $360,000 Purchases Salaries Administrative expenses Selling expenses 95,000 75,000 84,000 72,000 79,000 88,000