Vernon Medical Clinic has budgeted the following cash flows. Cash receipts Cash payments January February March $117,000 $123,000 $143,000 For inventory purchases For S&A expenses 98,500 39,500 80,500 40,500 93,500 35,500 Vernon Medical had a cash balance of $16,500 on January 1. The company desires to maintain a cash cushion of $10,000. 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. Vernon 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 Total cash available Section 2: Cash Payments January February March