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.

	Cash Receipts	Cash payments
January	$ 521,000	$ 466,700
February	409,500	355,200
March	469,000	531,000

Kayak requires a minimum cash balance of $50,000 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 $50,000 is used to repay loans at month-end. 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.)

KAYAK COMPANY
Cash Budget
	January	February	March
Beginning cash balance	$50,000
	1
Total cash available	50,001
Total cash payments	0	0	0
Preliminary cash balance
Loan activity
Ending cash balance
Loan balance
Loan balance - Beginning of month	$100,000		$0
Additional loan (loan repayment)
Loan balance, end of month