25% of Hilltop Clinic patients pay at the time of service, 50% pay the following month (30 days), 25% pay the second month (60 days) following the service. Hilltops recent and projected sales are: November $500,000 December $300,000 January $500,000 February $400,000 March $600,000 April $700,000 May $500,000 Hilltops expenses are: Rent 10,000/ month Utilities 1,000/month 4 Nurses 80,000/year each 3 Administators 45,000/year each 4 physicians 200,000/year each Supplies 10% of the previous months sales All fixed expenses are paid monthly.

Create a cash budget for Hilltop for January through May 2022