The Denver Corporation has forecast the following sales for the first seven months of the year:

Monthly material purchases are set equal to 25 percent of forecast sales for the next month. Of the total material costs, 35 percent are paid in the month of purchase and 65 percent in the following month. Labor costs will run $6,200 per month, and fixed overhead is $13,000 per month. Interest payments on the debt will be $5,200 for both March and June. Finally, the Denver salesforce will receive a 1.50 percent commission on total sales for the first six months of the year, to be paid on June 30.

Prepare a monthly summary of cash payments for the six-month period from January through June. (Note: Compute prior December purchases to help get total material payments for January.)

January 32,000 May 32,000 February 34,000 June 38,000 March April 36,000 July 42,000 40,000