Answer and Explanation:
The preparation of cash budget is shown below:-
                 Cash Budget
                     January      February
Beginning cash balance $1,38,000 $72,000
Add: Receipts:- Â
Collections from customers$2,13,000 Â Â Â $4,38,000
Sale of marketable securities$36,000 $- Â
Total receipts              $2,49,000   $4,38,000
Total available cash        $3,87,000 $5,10,000
Less: Disbursements Â
Direct materials            $1,20,000    $2,25,000
Direct labor                $90,000     $1,20,000 Â
Selling and administrative
expenses                $1,05,000     $1,29,000
Total disbursements        $3,15,000     $4,74,000
Excess
(deficiency of available cash
over cash disbursements) Â Â $72,000 Â Â Â Â Â $36,000
Financing: Â
Add: Borrowings           $ -           $24,000
Ending cash balance      $72,000      $60,000