Question

Chap 20 Homework 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 33.33 points Receipts $525,000 400, 500 470.000 payments $472,900 348,400 525.000 Book Hint According to a credit agreement with its bank, Kayak requires a minimum cash balance of $40,000 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 $40,000 on the last day of each month. The company has a cash balance of $40,000 and a loan balance of $80.000 at January 1 Print References 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 March Beginning cash balance 40 000 Total cash available Preliminary cath halanCA

Answer 1

• Requirement: Cash Budget

	Jan	Feb	Mar
Beginning Cash balance	$40,000	$40,000	$63,113
Cash receipts	$525,000	$400,500	$470,000
Total Cash available	$565,000	$440,500	$533,113
Cash Disbursements	$472,900	$348,400	$525,000
Interest Expense	$800 [80000 x 1%]	$287 [28700 x 1%]	$0
Preliminary Cash balance	$91,300	$91,813	$8,113
Additional loan (loan repayment)	($51,300)	($28,700)	$31,887
Ending Cash balance	$40,000	$63,113	$40,000
Loan balance
Loan Balance - Beginning	$80,000	$28,700	$0
Additional loan (loan repayment)	($51,300)	($28,700)	$31,887
Loan Balance - Ending	$28,700	$0	$31,887