Exercise 7-17 (Algo) Preparation of cash budgets (for three periods) LO P2 Kayak Company budgeted the following cash receipts (excluding cash receipts from loans received) and cash payments (excluding cash payments for loan principal and interest payments) for the first three months of next year, Cash Receipts Cash payments January $ 525,000 $ 470,700 February 401,500 347,200 March 454,00 528,000 Kayak requires a minimum cash balance of $30,000 at each month-end. Loans taken to meet this requirement charge 1%, interest per month, paldot each month-end. The interest is computed based on the beginning balance of the loan for the month. Any preliminary cash balance above $30,000 is used to repay loans at month-end. The company has a cash balance of $30,000 and a loon balance of $60,000 at January 1 Prepare monthly cash budgets for January February, and March (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.) KAYAK COMPANY March Cash Budget January February $ 30,000 $ 30,000 $ 525,000 401,500 555,000 431,500 6 454,000 454,006 600 Beginning cash balance Add: Cash receipts Total cash available Less: Cash payments for Interest on loan All items excluding interest Total cash payments Preliminary cash balance Loan activity Additional loan (loan repayment) Ending cash balance 600 0 0 tes Loan balance Loan balance $ 60,000 $ 0 0 Loan balance - Beginning of month Additional loan (loan repayment) Loan balance, end of month