Nunez Company expects to have a cash balance of $46,000 on January 1, 2020. Relevant monthly budget data for the first two months of 2020 are as follows:

1.		Collections from customers: January $101,000; February $157,000
2.		Payments to suppliers: January $61,000; February $78,000
3.		Direct labour: January $29,000; February $43,000. Wages are paid in the month they are incurred.
4.		Manufacturing overhead: January $25,000; February $30,000. These costs include depreciation of $1,000 per month. All other overhead costs are paid as incurred.
5.		Selling and administrative expenses: January $16,000; February $21,000. These costs are exclusive of depreciation. They are paid as incurred.
6.		Sales of marketable securities in January are expected to realize $11,000 in cash.

Nunez Company has a line of credit at a local bank. It can borrow up to $25,000. The company wants to keep a minimum monthly cash balance of $28,000.

Prepare a cash budget for January and February.