Cullumber Company expects to have a cash balance of $138,000 on January 1, 2022. These are the relevant monthly budget data for the first two months of 2022. 1. Collections from customers: January $213,000, February $438,000. 2. Payments to suppliers: January $120,000, February $225,000. 3. Wages: January $90,000, February $120,000. Wages are paid in the month they are incurred. 4. Administrative expenses: January $63,000, February $72,000. These costs include depreciation of $3,000 per month. All other costs are paid as incurred. 5. Selling expensek: January $45,000, February $60,000. These costs are exclusive of depreciation. They are paid as incurred. 6. Sales of short-term investments in January are expected to realize $36,000 in cash. Cullumber Company has a line of credit at a local bank that enables it to borrow up to $75,000 The company wants to maintain a minimum monthly cash balance of $60,000. Prepare a cash budget for January and February. (List Items that increase cash balance first.) CULLUMBER COMPANY Cash Budget January February