I cant understand and im confused on how to complete the table. Whtas in it is all i was able to complete.

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	$ 524,000	$ 468,600
February	404,500	349,100
March	469,000	532,000

Kayak requires a minimum cash balance of $50,000 at each month-end. Loans taken to meet this requirement charge 1%, interest per month, paid at each month-end. The interest is computed based on the beginning balance of the loan for the month. Any preliminary cash balance above $50,000 is used to repay loans at month-end. The company has a cash balance of $50,000 and a loan balance of $100,000 at January 1.

KAYAK COMPANY Cash Budget \begin{tabular}{|c|c|c|c|c|c|c|} \hline & \multicolumn{2}{|c|}{ January } & \multicolumn{2}{|c|}{ February } & \multicolumn{2}{|r|}{ March } \\ \hline Beginning cash balance & $ & 50,000 & $ & 50,000 & & \\ \hline Add: Cash receipts & & 524,000 & & 404,500 & & 469,000 \\ \hline Total cash available & & 574,000 & & 454,500 & & \\ \hline \multicolumn{7}{|l|}{ Less: Cash payments for } \\ \hline Interest on loan & & (1,000) & & & & 0 \\ \hline \\ \hline Total cash payments & & (1,000) & & 0 & & 0 \\ \hline \multicolumn{7}{|l|}{ Preliminary cash balance } \\ \hline \multicolumn{7}{|l|}{ Loan activity } \\ \hline \multicolumn{7}{|l|}{ Additional loan (loan repayment) } \\ \hline \multicolumn{7}{|l|}{ Ending cash balance } \\ \hline \multicolumn{7}{|c|}{ Loan balance } \\ \hline Loan balance - Beginning of month & $ & 100,000 & & & $ & 0 \\ \hline \multicolumn{7}{|l|}{ Additional loan (loan repayment) } \\ \hline Loan balance, end of month & & & & & & \\ \hline \end{tabular}