Blue Lagoon Corporation is projecting a cash balance of $31,000 in its December 31, 2012, balance sheet. Blue Lagoon's schedule of expected collections from customers for the first quarter of 2012 show total collections of $180,000. The schedule of expected payments for direct materials for the first quarter of 2012 shows total payments of $41,000. Other information gathered for the first quarter of 2012 is: sale equipment $3,500, direct labor $70,000, manufacturing overhead $35,000, selling and administrative expenses $45,000, and purchase of securities $12,000. Blue Lagoon wants to maintain a balance of at least $25,000 cash at the end of each quarter.
Prepare a cash budget for the first quarter.