Jim Daniels Health Products has eight stores. The firm wants to expand by two more stores and needs a bank loan to do this. Mr. Hewitt, the banker, will finance constructlon if the firm can present an acceptable three-month financial plan for January through March. Following are actual and forecasted sales figures: Of the firm's sales, 40 percent are for cash and the remalning 60 percent are on credit. Of credit sales, 30 percent are paid in the month after sale and 70 percent are pald in the second month after the sale. Materials cost 35 percent of sales and are purchased and recelved each month in an amount sufficlent to cover the current month's expected sales. Materials are paid for in the month they are recelved. Labour expense is 45 percent of sales and is pald In the month of sales. Selling and administrative expense is 4 percent of sales and is also pald in the month of sales. Overhead is $35,000 in cash per month; amortization expense is $11,100 per month. Taxes of $9,100 will be pald in January and dividends of $7.500 will be pald in March. Cash at the beginning of January is $102,000 and the minimum desired cash balance is $97,000, a. Prepare a schedule of monthly cash recelpts for January. February and March. b. Prepare a schedule of monthly cash payments for January, February and March. c. Prepare a schedule of monthly cash budget with borrowings and repayments for January, February and March. (Do not leove any empty spaces; input a 0 wherever it is required. Negative answers and amounts to be deducted should be indicated by a minus sign.)