Kayak Co. budgeted the following cash receipts (excluding cash receipts from loans received) and cash disbursements (excluding cash disbursements for loan principal and interest payments) for the first three months of next year Cash Receipts ts January$525,000 February 400,000 March semen $475,000 350,000 525,000 450,000 According to a credit agreement with the company's bank, Kayak 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 $150,000 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 repays loan principal with available cash on the last day of each 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. (Be certain to enter "O" wherever required.) KAYAK COMPANY Cash Budget For January, February, and March February January S 30,000 S 30,000 March Beginning cash balance Cash receipts Total cash available Cash disbursements interest expense Preliminary cash balance Additional loan (loan repayment) Ending cash balance Loan balance Loan balance - Beginning of month Additional loan (loan repayment) Loan balance- End of month S 60,000