Kasik Co. budgeted the following cash receipts and cash disbursements for the first three months of next year.

	Cash Receipts		Cash Disbursements
January	$	527,000	$	470,000
February		410,000		350,000
March		467,000		527,000

According to a credit agreement with the company%u2019s bank, Kasik promises to have a minimum cash balance of $30,000 at each month-end. In return, the bank has agreed that the company can borrow up to $160,000 at an annual interest rate of 12%, paid on the last day of each month. The interest is computed based on the beginning balance of the loan for the month. The company has a cash balance of $30,000 and a loan balance of $60,000 at January 1.

Prepare monthly cash budgets for each of the first three months of next year.