Tyler Co. predicts the following unit sales for the next four months: April, 3.500 units: May. 4.600 units: June. 6.800 units; and July. 2.400 units. The company's policy is to maintain finished goods inventory equal to 20% of the next month's sales. At the end of March, the company had 600 finished units on hand. Prepare a production budget for each of the months of April, May, and June. Tyler Co. Production Budget April, May and June April Next month's budgeted sales (units) 96 May June 96 96 Units to be produced Kayak Co. budgeted the following cash receipts (excluding cash receipts from loans recelved) 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 $519, eee 486,500 479, eee Cash payments $464,780 352,200 522,eee According to a credit agreement with its bank, Kayak requires 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%, pald 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 balances and Loan repayment amounts (if any) should be indicated with minus sign.) KAYAK COMPANY Cash Budget For January, February, and March January February $ 50,000 March Beginning cash balance Total cash available Preliminary cash balance Ending cash balance Loan balance $ 100,000 Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month