Walton Medical Clinic has budgeted the following cash flows. Cash receipts January $ 118,000 February $ 124,000 March $144,000 Cash payments For inventory purchases For S&A expenses 99,000 40,000 81,000 41,000 94,000 36,000 Walton Medical had a cash balance of $17,000 on January 1. The company desires to maintain a cash balance of $5,000. Funds are assumed to be borrowed, in increments of $1,000, and repaid on the last day of each month; the interest rate is 1 percent per month. Repayments may be made in any amount available. Walton 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. Note: 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 Total budgeted disbursements Section 3: Financing Activities January February March