Vaughn Company prepares monthly cash budgets. Relevant data from operating budgets for $2025$ are as follows.

$\backslash$table$[[,$January,,February$],[$Sales$,$$$352,800,$$$392,000,],[$Direct materials purchases,$117,600,122,500,],[$Direct labor,$88,200,98,000,],[$Manufacturing overhead,$68,600,73,500,],[$Selling and administrative expenses,$77,420,83,300,],[,,,]]$

All sales are on account. Collections are expected to be $50\%$ in the month of sale, $30\%$ in the first month following the sale, and $20\%$ in the second month following the sale. Sixty percent $(60\%)$ of direct materials purchases are paid in cash in the month of purchase, and the balance due is paid in the month following the purchase. All other items above are paid in the month incurred except for selling and administrative expenses that include $$980$ of depreciation per month. Other data:

Credit sales: November $2024,$$$245,000$; December $2024,$$$313,600,$

Purchases of direct materials: December $2024,$$$98,000.$

Selling and administrative expenses $,77,420,83,300$

All sales are on account. Collections are expected to be $50\%$ in the month of sale, $30\%$ in the first month following the sale, and $20\%$ in the second month following the sale. Sixty percent $(60\%)$ of direct materials purchases are paid in cash in the month of purchase, and the balance due is paid in the month following the purchase. All other items above are paid in the month incurred except for selling and administrative expenses that include $$980$ of depreciation per month.

Other data:

Credit sales: November $2024,$$$245,000$; December $2024,$$$313,600$

Purchases of direct materials: December $2024,$$$98,000,$

Other receipts: January$-$Collection of December $31,2024,$ notes receivable $$14,700$ :

February$-$Proceeds from sale of securities $$5,880.$

Other disbursements: February$-$Payment of $$5,880$ cash dividend.

The compan of $$49,000.$

Prepare a cash budget for January and February in columnar form.

VAUGHN COMPANY Cash Budget

January

Febri

$

$