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 January February March Cash Receipts $522,000 411,500 480,000 Cash payments $464,400 353,900 526,000 According to a credit agreement with its bank, Kayak requires a minimum cash balance of $40,000 at each month end. In return, the bank has agreed that the company can borrow up to $140,000 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 $40,000 on the last day of each month. The company has a cash balance of $40,000 and a loan balance of $80000 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.) Answer is complete but not entirely correct. KAYAK COMPANY Cash Budget For January, February, and March January February March Beginning cash balance $ 40,000 $ 40,000 s 40,000 Cash receipts 522.000 411,500 480,000 Total cash available 562,000 451,500 520.000 Cash payments (464,400) (353,900) (526,000) Interest expense (8,000) (8,000) (8,000) Preliminary cash balance 89,600 89,600 X (14.000) be indicated with minus sign.) Answer is complete but not entirely correct. KAYAK COMPANY Cash Budget For January, February, and March January February March Beginning cash balance S 40,000 $ 40,000s 40,000 X Cash receipts 522,000 411,500 480,000 Total cash available 562,000 451,500 520,000 Cash payments (464,400) (353 900) (526,000) Interest expense (8,000) X (8,000) X (8,000) Preliminary cash balance 89,600 X 89,600 X (14,000) Additional loan (loan repayment) (49,600) (49,600) X (54,000) X Ending cash balance $ 40.000 $ 40,000 X $ (68,000) X Loan balance $ $ 0 Loan balance - Beginning of month Additional loan (loan repayment) 80,000 (49,600) 30,400 $ 30,400 (49.600) S (19,200) Loan balance - End of month $ OX