Jan Feb March

Cash receipts 120,000 116,000 136,000

Cash Payments

Inventory Purchases 110,000 82,000 95,000

SA Expenses 31,000 32,000 27,000

Newman Medical Clinic has budgeted the following cash flows. Newman Medical had a cash balance of $8,000 on January 1. The company desires to maintain a cash cushion of $5,000. Funds are assumed to be borrowed, in increments of $1,000, and repaid on the last day of each month; the interest rate is 1 percent per month. Repayments may be made in any amount available. Newman pays its vendors on the last day of the month also. The company had a monthly $40,000 beginning balance in its line of credit liability account from this year's quarterly results. I need a cash budget. (Round all computations to the nearest whole dollar.)