The Big Sister Company is in a seasonal business and prepares quarterly budgets. Its fiscal year runs from January 1 through December 31. Production occurs only in the first quarter (January to March), but sales take place throughout the year. The sales forecast for the coming year shows the following:

First quarter $477,000 Third quarter $477,000

Second quarter 291,000 Fourth quarter 477,000

There are no cash sales, and the beginning balance of receivables is expected to be collected in the first quarter. Subsequent collections are two-thirds in the quarter when sales take place and one-third in the following quarter.

The company makes materials purchases valued at $402,000in the first quarter, but makes no purchases in the last three quarters. It makes payment when it purchases the materials.

Direct labour of $347,000is incurred and paid only in the first quarter. Factory overhead of $332,000is also incurred and paid in the first quarter, and is at a standby level of $100,000during the other three quarters. Selling and administrative expenses of $34,000are paid each quarter throughout the year. Big Sister has an operating line of credit with its bank at an interest rate of 5% per annum. The company plans to keep a cash balance of at least $10,000at all times, and it will borrow and repay in multiples of $5,000. It makes all borrowings at the beginning of a quarter, and makes all payments at the end of a quarter. It pays interest only on the portion of the loan that it repays in a quarter.

The company plans to purchase equipment in the second and fourth quarters for $69,000and $150,000, respectively. The cash balance on January 1 is $26,000and accounts receivable total $151,000.

Prepare a cash budget for the year. Show receipts, disbursements, the ending cash balance before borrowing, the amounts borrowed and repaid, interest payments, and the ending cash balance. Round answers to the nearest whole dollar, e.g. 5,275.