Kayak Co. 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.

According to a credit agreement with the companys bank, Kayak promises to have 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%, 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 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.)

Cash Receipts $524, 000 410,000 476,000 Cash payments $473, 000 January February March 359, 000 520, 000 KAYAK COMPANY Cash Budget For January, February, and March March January February Beginning cash balance 50,000 S 50,000 S 50,000 524,000 410,000 ash receipts 476,000 Total cash available 574,000 460,000 526,000 359,000 520,000 ash payments 473,000 nterest expense Preliminary cash balance Additional loan (loan repayment) Ending cash balance Loan balance Loan balance Beginning of month S 100,000 Additional loan (loan repayment) Loan balance End of month