The board of directors of the Cortez Beach Yacht Club (CBYC) is developing plans to acquire more equipment for lessons and rentals and to expand club facilities. The board plans to purchase about $64,000 of new equipment each year and wants to begin a fund to purchase a $614,000 piece of property for club expansion. The club manager is concerned about the clubs capability to purchase equipment and expand its facilities. One club member has agreed to help prepare the following financial statements and help the manager ascertain whether the plans are realistic. Additional information follows the financial statements.

CORTEZ BEACH YACHT CLUB
Statement of Income (Cash Basis)
For the Year Ended October 31
		Year 9			Year 8
Cash revenues
Annual membership fees	$	850,000		$	614,000
Lesson and class fees		486,200			374,000
Miscellaneous		5,400			4,400
Total cash received	$	1,341,600		$	992,400
Cash costs
Managers salary and benefits	$	86,000		$	86,000
Regular employees wages and benefits		394,000			394,000
Lesson and class employees wages and benefits		404,000			314,000
Supplies		34,800			33,800
Utilities (heat and light)		46,800			32,800
Mortgage interest		49,000			54,800
Miscellaneous		5,400			4,400
Total cash costs	$	1,020,000		$	919,800
Cash income	$	321,600		$	72,600

Additional Information

1. Other financial information as of October 31, year 9:

   1. Cash in checking account, $21,000.
   2. Petty cash, $1,300.
   3. Outstanding mortgage balance, $888,000.
   4. Accounts payable for supplies and utilities unpaid as of October 31, year 9, and due in November, year 9, $6,400.
2. The club purchased $64,000 worth of sailing equipment during the current fiscal year (ending October 31, year 9). Cash of $34,000 was paid on delivery, with the balance due on October 1, which had not been paid as of October 31, year 9.
3. The club began operations in year 3 in rental quarters. In October, year 5, it purchased its current property (land and building) for $1,452,000, paying $268,000 down and agreeing to pay $74,000 plus 5 percent interest annually on the previously unpaid loan balance each November 1, starting November 1, year 6.
4. Membership rose 3 percent during year 9, approximately the same annual rate of increase the club has experienced since it opened and that is expected to continue in the future.
5. Membership fees were increased by 13 percent in year 9. The board has tentative plans to increase them by 12 percent in year 10.
6. Lesson and class fees have not been increased for three years. The number of classes and lessons has grown significantly each year; the percentage growth experienced in year 9 is expected to be repeated in year 10.
7. Miscellaneous revenues are expected to grow in year 10 (over year 9) at the same percentage as experienced in year 9 (over year 8).
8. Lesson and class employees wages and benefits will increase to $611,650. The wages and benefits of regular employees and the manager will increase 13 percent. Equipment depreciation and supplies, utilities, and miscellaneous expenses are expected to increase 17 percent.

Required:

a. Construct a cash budget for year 10 for Cortez Beach Yacht Club. (Do not round intermediate calculations. Round final answers to the nearest whole dollar amounts.)