help!!

Baird Medical Clinic has budgeted the following cash flows. January February March $102, eee $108,000 $128,eee Cash receipts Cash payments For inventory purchases For S&A expenses 91, eee 32,600 73,000 33,000 86,800 28, eee Baird Medical had a cash balance of $9,000 on January 1. The company desires to maintain a cash cushion of $7.000. Funds are assumed to be borrowed, In increments of $1,000, and repaid on the last day of each month; the interest rate is 3 percent per month Repayments may be made in any amount available. Baird pays its vendors on the last day of the month also. The company had a monthly $40,000 beginning balance in its line of credit liability account from last year's quarterly results. Required Prepare a cash budget. (Round intermediate and final answers to the nearest whole dollar amounts. Any repayments should be indicated with a minus sign.) January February March Cash Budget Section 1: Cash Receipts $ 0 $ 0 0 0 Total cash available Section 2: Cash Payments 0 0 Total budgeted disbursements Section 3: Financing Activities 0 0 0 $ 0 $ 0 $ 0