Saved Kayak Co. 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. January February March Cash Receipts $527,000 404,500 469,00 Cash payments $478,500 348,00 524,000 According to a credit agreement with the company's bank, Kayak promises to have a minimum cash balance of $50,000 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% paid 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 $50,000 on the last day of each month. 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 balonces and Loon repayment amounts if any) should be indicated with minus sign.) March KAYAK COMPANY Cash Budget For January, February, and March January February Beginning cash balance S 50,000 50 000 Cash receipts [ 527,000 404 500 Total cash available 577,000 454 500 Cash payments (470, 500)| (348,000) Interest expense (1.000) Preliminary cash balance Additional loan (loan repayment) Ending cash balance 455 000 524 000 $ 100,000 $ 50.000 Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month $ 50.000