Kayak Co. budgeted the following cash receipts (excluding cash receipts from foans received and cash payments (excluding cash payments for loan principal and interest payments) for the first three months of next year. January February Mareh Canh Receipt $520,000 409,500 463.000 Canh payment $465,700 355,200 526,000 ces According to a credit agreement with its bank, Kayak requires a minimum cash balance of $50,000 at each month-end. In return, the bank has agreed that the company can borrow up to $160,000 at a monthly interest rate of 1%, pald on the last day of each month. The Interest is computed based on the beginning balance of the loan for the month. The company repays loan principal with any cash in excess of $50,000 on the last day of each month. The company has a cash balance of $50,000 and a loan balance of $100.000 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.) Prepare monthly cash budgets for January, February, and March. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.) March KAYAK COMPANY Cash Budget For January, February, and March January February Beginning cash balance $ 50,000 Cash receipts Total cash available Cash payments interest expense Preliminary cash balance Additional loan (loan repayment) Ending cash balance Loan balance $ Loan balance - Beginning of month 100,000 Additional loan (loan repayment) Loan balance - End of month 0