Robert Williams, Marigold & Michael Fabricators' budget director, has received budget information from several managers and is preparing the company's cash budget. March Quarter January 477,200 80,505 February 560,860 637,720 1,675,780 253,125 274.730 608,360 Collections from sales Payments for direct materials Payments for direct labor Payments for manufacturing overheads Payments for Selling & administrative expenses 98,640 103,680 116,640 318,960 78,490 78,980 80.240 237,710 111,400 116,440 123,160 351,000 In addition to the information he received from these managers, Robert knows the following: Marigold & Michael plans to have $32,400 in its cash account on January 1. Marigold & Michael plans to purchase and pay cash for a piece of land in January at a cost of $86,000. Marigold & Michael plans to make a cash purchase of equipment in March at a cost of $31,000. Marigold & Michael's income taxes from last quarter totaling $26.400 will be paid in January Marigold & Michael is required to maintain a minimum cash balance of $50,000 in its account at First National Bank . Marigold & Michael has negotiated with the First National Bank to provide a $175,000 line of credit that can be borrowed against in $1,000 increments on the first day of the month. Any repayments on the line of credit must also be made in $1,000 increments and are made on the last day of the month when cash is available. The annual interest rate on this line of credit is 6%. Any time a principal payment is made, all accrued interest to date is repaid. Prepare Marigold & Hill's cash budget for the first quarter. (Round answers to decimal places, eg. 5,275. Enter answers in necessary fields only. Leave other fields blank. Do not enter 0. Enter negative amounts using either a negative sign preceding the number e.g.-45 or parentheses eg. (45).) January February March Quarter $ $ $ $ $