Newman Medical Clinic has budgeted the following cash flows. January February March Cash receipts $ 107,000 $ 113,000 $ 133,000 Cash payments For inventory purchases 93,500 75,500 88,500 For S&A expenses 34,500 35,500 30,500 Newman 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. Newman 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 years quarterly results. Required Prepare a cash budget.