PLEASE EXPLAIN THE CALCULATIONS:

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.

$\backslash$table$[[,,],[$January$,$Cash Receipts,Cash payments$],[$February$,$$$525,000,$$$475,000$