Need help solving

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 $ 527,000 $ 476,000 February 412,000 361,000 March 461,000 530,000 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 Prepare monthly cash budgets for January February, and March (Negative balances and Loon repayment amounts (if any) should be indicated with minus sign.) Prepare monthly cash budgets for January, February, and March. (Negative balonces and Loan repayment amounts (if any) should be indicated with minus sign.) KAYAK COMPANY Cash Budget January $ 30,000 February March Beginning cash balance Total cash available Total cash payments Preliminary cash balance Loon activity Ending cash balance Loan balance $ 60,000 Loan balance - Beginning of month Additional loan (loan repayment) Loan balance, end of month