Kasik Company budgeted the following cash receipts and cash disbursements for the first three months of next year.

Cash Receipts     Cash Disbursements
January……………………………………………..     $500,000     $450,000
February……………………………………………     300,000     250,000
March………………………………………………..     400,000     500,000

According to a credit agreement with the company’s bank, Kasik promises to have a minimum cash balance of $30,000 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 the last day of each month. The interest is computed based on the beginning balance of the loan for the month. The company has a cash balance of $30,000 and a loan balance of $60,000 at January 1. Prepare monthly cash budgets for each of the first three months of next year.