Help Save Franklin Medical Clinic has budgeted the following cash flows. January $107.000 February $113,000 March $133,000 Cash receipts Cash payments For inventory purchases For SRA expenses 93,500 34,500 75,500 35,500 88,500 30,500 Franklin Medical had a cash balance of $11,500 on January 1. The company desires to maintain a cash cushion of $6,000. Funds are assumed to be borrowed, in increments of $1,000, and repaid on the last day of each month the interest rate is 2 percent per month Repayments may be made in any amount available. Franklin 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 this year's quarterly results Required Prepare a cash budget. (Round intermediate and final answers to the nearest whole dollar amounts. Any repayments/shortage should be indicated with a minus sign.) Cash Budget Section 1 Cash Receipts January February March Total cash available Section 2 Cash Payments CHE Saved Help 3 Required Prepare a cash budget. (Round intermediate and final answers to the nearest whole dollar amounts. Any repayments/shortage should be indicated with a minus sign.) Cash Budget Section 1 Cash Receipts January February March ook Total cash available Section 2 Cash Payments Pences Total budgeted disbursements Section 3. Financing Activities