Woodlawn Manufacturing produces a variety of industrial valves. The company is preparing its cash budget for the upcoming third quarter. The following transactions are expected to occur:

$1.$ Cash collections from sales in July, August, and September are projected to be $$90,000,$ $$152,000,$ and $$121,000,$ respectively.

$2.$ Cash payments for the upcoming third quarter are projected to be $$140,000$ in July, $$100,000$ in August, and $$135,000$ in September.

$3.$ The cash balance as of the first day of the third quarter is projected to be $$30,000.$

$4.$ Woodlawn Manufacturing has a policy that it must maintain a minimum cash balance of $$25,000.$

The company has a line of credit with the local bank that allows it to borrow funds in months where it would not otherwise have a minimum balance of $$25,000.$ If the company has more than $$25,000$ at the end of any given month, it uses the excess funds to pay off any outstanding line of credit balance. Each month, Woodlawn Manufacturing pays interest on the prior month$$s line of credit ending balance. The actual interest rate that Woodlawn Manufacturing will pay floats since it is tied to the prime rate. However, the interest rate paid during the budget period is expected to be $1\%$ of the prior month$$s line of credit ending balance. $($If the company did not have an outstanding balance at the end of the prior month, then Woodlawn Manufacturing does not have to pay any interest.$)$ All line of credit borrowings are taken or paid off on the first day of the month. As of the first day of the third quarter, Woodlawn Manufacturing did not have a balance on its line of credit.

Requirement

Prepare a combined cash budget for Woodlawn Manufacturing for the third quarter, with a column for each month and for the quarter total.