Security Services Company provides security monitoring services. It employs five security specialists. Each specialist works an average of 160 hours a month. The company’s controller has compiled the following information:

Â	Actual Data for Last Year	Forecasted Data for Next Year
Â	November December	January February March
Security	$30,000 $35,000	$25,000 $20,000 $30,000
billings (sales)	Â	Â
Selling and	10,000 11,000	9,000 8,000 10,500
administrative	Â	Â
expenses	Â	Â
Operating	2,500 3,500	2,500 2,000 3,000
supplies	Â	Â
Service	3,000 3,500	3,000 2,500 3,000
overhead	Â	Â

Sixty percent of the client billings are cash sales collected during the month of sale; 30 percent are collected in the first month following the sale; and 10 percent are collected in the second month following the sale.

Operating supplies are paid for in the month of purchase. Selling and administrative expenses and service overhead are paid in the month following the cost’s incurrence.

The company has a bank loan of $12,000 at a 12 percent annual interest rate. Interest is paid monthly, and $2,000 of the loan principal is due on February 28. Income taxes of $4,500 for last calendar year are due and payable on March 15. The five security specialists each earn $8.50 an hour, and all payroll-related employee benefit costs are included in service overhead. The company anticipates no capital expenditures for the first quarter of the coming year. It expects its cash balance on December 31 to be $13,000.

Required

Prepare a monthly cash budget for Security Services Company for the three-month period ended March 31.