Fill in the twelve highlighted cells in the following statement of cash flows using the following information:

• Round everything to the nearest whole dollar.
• All new borrowing needed will be "current" borrowing. To simplify calculations, borrow and repay loans in even $100 units.
• Interest rate is 10% per year or 2.5% per quarter on current borrowing. Repay oldest current borrowing first and pay interest only on the amount of principal repaid.
• Maintain $1000 monthly minimum balance (anything between $950 and $1050 is okay).

McGraw Farm Jan. 1, 2008-Dec, 31, 2008 Statement of Cash Flows count ginning Cash Balance erating Receipts Total [1] Quarter 1 Quarter 2 Quarter 3 Quarter 4 45000 950 5850 4850 Livestock product sales 48000 12000 12000 12000 12000 pital Receipts Breeding Livestock sales 10000 0 10000 0 0 nfarm Income Off-farm salary 40000 10000 10000 10000 10000 tal Cash Inflow 143000 [2] 32950 27850 26850 erating Expenses Wages, Salaries, Benefits 18000 4500 4500 [3] 4500 Feed purchases 2500 2500 0 0 0 Other livestock expenses 100 0 100 0 Supplies 1050 450 0 0 600 tal operating expenses 21650 [4] 4600 4500 5100 pital Expenses Breeding livestock 15000 0 15000 0 her Expenses Family living expenses [5] 7500 7500 7500 7500 heduled Debt Payments Current debt principal 10000 0 0 10000 Current debt interest 1000 0 0 1000 0 Noncurrent debt principal 50000 50000 0 0 0 Noncurrent debt interest 5000 5000 0 0 0 tal Cash Outflow 132650 69950 [6] 23000 12600 sh Available 10350 -2950 5850 4850 [7] w Borrowing Current [8] [9] 0 0 Noncurrent 0 0 0 0 tal New Borrowing |[10] |[11] 0 0 0 yments to New Debt Principal 0 0 0 0 Interest 0 0 0 0 tal New Debt Payments 0 0 0 0 0 ding Cash Balance 14250 950 5850 [12] 14250 mmary of Debt Outstanding Current 28900 28900 28900 28900 28900 Noncurrent 100000 100000 100000 100000 100000 tal debt outstanding 128900 128900 128900 128900 128900