Read the following data:

The cash balance on June 30 is projected to be $4,000. The company has to maintain a minimum cash balance of $5,000 and is authorized to borrow at the end of each month to make up any shortfalls. It may borrow in increments of $5,000 and has to pay interest every month at an annual rate of 5%. All financing transactions are assumed to take place at the end of the month. The loan balance should be repaid in increments of $5,000 whenever there is surplus cash. Calculate the final projected cash balance at the end of September.

Jul $50,000 Cash collections Cash payments: Purchases of inventory 31,000 Operating expenses Capital expenditures Aug Sep $40,000 $48,000 22,000 12,000 9,000 13,000 25,000 18,000 11,600 10