Kayak Co. budgeted the following cash receipts (excluding cash receipts from loans received) and cash disbursements (excluding cash disbursements for loan principal and interest payments) for the first three months of next year.

Month Cash Receipts Cash Disbursements

January $ 517,000 $ 487,000

February 400,500 350,000

March 463,000 527,000

According to a credit agreement with the companys 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 an annual interest rate of 12%, 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 available cash 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 each of the first three months of next year.

P.S. loan balance for February might be wrong.