Kayak Company 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. (Click on the Graded Worksheet Tab below.) Kayak requires a minimum cash balance of $30,000 at each month-end. Loans taken to meet this requirement charge 1% interest per month, paid at each month-end. The interest is computed based on the beginning balance of the loan for the month. Any preliminary cash balance above $30,000 is used to repay loans at month-end. The company has a cash balance of $30,000 and a loan balance of $60,000 at January 1 . Beginning cash balance Add: Cash receipts Total cash available Less: Cash payments for All items excluding interest Interest on loan Total cash payments Preliminary cash balance Additional loan (loan repayment) Ending cash balance Loan balance - Beginning of month Additional loan (loan repayment) Loan balance, end of month Cash Budget January February $30,000 $30,000 March 525,000 555,000 400,000 430,000 480 , Formula must reference information found on the Loan balance \begin{tabular}{rrrr} & \multicolumn{1}{r}{r} & \\ \hline & & & \\ \hline & $0 & $0 & $0 \\ \hline \hline \end{tabular}