Kayak Co. budgeted the following cash recelpts (excluding cash recelpts from loans recelved) and cash payments (excluding cash payments for loan principal and Interest payments) for the first three months of next year. Cash Cash Receipts payments $471,900 January $524,00e February 357,90e 535,eee 410,00e March 481,0ee 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 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 $30,000 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 January, February, and March. (Negatlve balances and Loan repayment amounts (If any) should be Indicated wlth minus sign.) KAYAK COMPANY Cash Budget For January, February, and March January February March S Beginning cash balance 30,000 Total cash available Preliminary cash balance Ending cash balance Loan balance Loan balance Beginning of month 60.000 Additional loan (loan repayment) balance End of month Loan