General and administravitve salaries are approximately $27,000 a month. Lease paymentsunder long-term leases are $9,000 a month. Depreciation charges are $36,000 a month. Miscellaneous expenses are $2700 a month. Income tax payments of $63,000 are due in September an December. A progress payment of $180,000 on a new design studio must be paid in October. Cash on hand on July 1 will be $132,000 and a miimum cash balance of $90,000 should be maintained throughout the cash budget period.

A. Prepare a monthly cash budget for the last 6 months of 2014.