Develop a monthly cash budget for Bluffton Pharmacy for the upcoming year.

What recommendations can you offer Angela Crawford and Martin Rodriguez to improve their pharmacy$$s cash flow? Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

Sales $$2,30,402$ $$2,37,915$ $$2,15,376$ $$1,77,810$ $$1,75,306$ $$1,72,801$ $$1,62,784$ $$1,67,793$ $$1,97,845$ $$2,47,932$ $$2,55,445$ $$2,62,959$

Other Cash Receipts $10555607585556560658595110$

Rent $3,0833,0833,0833,0833,0833,0833,0833,0833,0833,0833,0833,083$

Utilities $1,0491,0839808097987877417649011,1291,1631,197$

Advertising $1,1501,1881,0758888758638138389881,2381,2751,313$

Insurance $2,7002,7002,7002,700$

Salaries, Wages, and Benefits $27,40427,51527,18226,62726,59026,55326,40526,47926,92327,66327,77427,885$

Computer System and E$-$commerce $1,0421,0421,0421,0421,0421,0421,0421,0421,0421,0421,0421,042$

Repairs and Maintenance $2,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,000$

Travel $1505,000200$

Professional Fees $3,900$

Supplies $644665602497490483455469553693714735$

Loan Payments $2,0732,0732,0732,0732,0732,0732,0732,0732,0732,0732,0732,073$

Other $505050404040404550505050$