Vernon Medical Clinic has budgeted the following cash flows.

	January			February			March
Cash receipts	$	117,000		$	123,000		$	143,000
Cash payments
For inventory purchases		98,500			80,500			93,500
For S&A expenses		39,500			40,500			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 years 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. )