5 Kayak Co budgeted the following cash receipts (excluding cash receipts from lo
ID: 2413967 • Letter: 5
Question
5 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 Cash $521,000 $466,700 February 402,000 347,700 457,000 532, 000 March According to a credit agreement with the company's bank, Kayak promises to have a minimum cash balance of $40,000 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%, 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. Prepare monthly cash budgets for January, February, and March. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.) References KAYAK COMPANY Cash Budget 40,000 5 80,000Explanation / Answer
KAYAK COMPANY
Cash Budget for the Month of January, February and March
January
February
March
Beginning Cash Balance
40000
40000
67535
Cash Receipts
521000
402000
457000
Total Cash Available
561000
442000
524535
Cash Disbursements
-466700
-347700
-532000
Interest Expense (1% per month on beginning balance)
-800
-265
0
Preliminary Cash Balance
93500
94035
-7465
Additional Loan (Loan repayment)
-53500
-26500
47465
Ending Balance
40000
67535
40000
Loan Balance-Beginning of Month
80000
26500
0
Additional Loan (Loan repayment)
-53500
-26500
47465
Loan Balance- End of Month
26500
0
47465
Interest is calculated on beginning balance of loan like for month of January = (80,000 * 1%) = $ 800.
PLEASE, Rate the solution if it's helpful to you ..
KAYAK COMPANY
Cash Budget for the Month of January, February and March
January
February
March
Beginning Cash Balance
40000
40000
67535
Cash Receipts
521000
402000
457000
Total Cash Available
561000
442000
524535
Cash Disbursements
-466700
-347700
-532000
Interest Expense (1% per month on beginning balance)
-800
-265
0
Preliminary Cash Balance
93500
94035
-7465
Additional Loan (Loan repayment)
-53500
-26500
47465
Ending Balance
40000
67535
40000
Loan Balance-Beginning of Month
80000
26500
0
Additional Loan (Loan repayment)
-53500
-26500
47465
Loan Balance- End of Month
26500
0
47465
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.