I DON'T UNDERSTAND HOW I WENT WRONG. HELP PLEASE

Exercise 20-17 Preparation of cash budgets (for three periods) LO P2 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 $517,000 410,500 458,000 Cash payments $463,800 357,300 533,000 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 $160,000 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 balances and Loan repayment amounts (if any) should be indicated with minus sign.) Answer is not complete. March 50,000 458,000 KAYAK COMPANY Cash Budget For January, February, and March January February Beginning cash balance $ 50,000 $ 50,000 $ Cash receipts 517,000 410,500 Total cash available 567,000 460,500 Cash payments (463,800) (357,300) Interest expense (1,000) (478) Preliminary cash balance 102,200 102,722 Additional loan (loan repayment) (52,200) 52,722 X Ending cash balance $ 50,000 $ 50,000 Loan balance 508,000 (533,000) 492 x 25,492 X $ 100,000 $ 47,800 $ 0 Loan balance - Beginning of month Additional loan (loan repayment) 52,722 (52,200) 47,800 Loan balance - End of month $ $ (4,922)