Question

In: Accounting

Kayak Co. budgeted the following cash receipts (excluding cash receipts from loans received) and cash payments...

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 Receipts Cash payments January $ 526,000 $ 471,700 February 406,500 352,200 March 464,000 533,000 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 $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. Prepare monthly cash budgets for January, February, and March. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.)

Solutions

Expert Solution

Kayak Co
Cash Budget
January February March
Beginning cash balance $                                           40,000 $                        40,000 $                                       67,535
Add: Total Cash Receipts $                                         526,000 $                      406,500 $                                     464,000
Total Cash Available $                                         566,000 $                      446,500 $                                     531,535
Less:Total Cash Payments $                                         471,700 $                      352,200 $                                     533,000
Less: Interest expenses $80,000*1% = $800 $26,500*1% = $265
Preliminary cash balance $                                           93,500 $                        94,035 $                                       (1,465)
Additional loan (loan repayment) $93,500-$40,000 = ($53,500) $                      (26,500) $40,000 - $1,465 = $41,465
Ending cash balance $                                           40,000 $                        67,535 $                                       40,000
Loan Balance
Loan balance - Beginning of the month $                                           80,000 $                        26,500
Additional loan (Loan repayment) $                                         (53,500) $                      (26,500) $                                       41,465
Loan balance - End of month $                                           26,500 $                                    - $                                       41,465

You can reach me over comment box if you have any doubts. Please rate this answer


Related Solutions

Kayak Co. budgeted the following cash receipts (excluding cash receipts from loans received) and cash payments...
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 Receipts Cash payments January $ 522,000 $ 466,600 February 411,500 356,100 March 472,000 529,000 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...
Kayak Co. budgeted the following cash receipts (excluding cash receipts from loans received) and cash payments...
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 Receipts Cash payments January $ 523,000 $ 465,400 February 405,500 347,900 March 469,000 533,000 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...
Kayak Co. budgeted the following cash receipts (excluding cash receipts from loans received) and cash payments...
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 Receipts Cash payments January $ 525,000 $ 475,000 February 400,000 350,000 March 450,000 525,000 According to a credit agreement with the company’s bank, Kayak promises to have a minimum cash balance of $30,000 at each month-end. In return, the bank has agreed that the company can...
Kayak Co. budgeted the following cash receipts (excluding cash receipts from loans received) and cash payments...
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 Receipts Cash payments January $ 524,000 $ 469,700 February 406,500 352,200 March 475,000 529,000 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...
Kayak Co. budgeted the following cash receipts (excluding cash receipts from loans received) and cash payments...
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 Receipts Cash payments January $ 525,000 $ 468,500 February 410,000 353,500 March 482,000 524,000 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...
Kayak Co. budgeted the following cash receipts (excluding cash receipts from loans received) and cash payments...
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 Receipts Cash payments January $ 521,000 $ 463,400 February 401,500 343,900 March 462,000 530,000 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...
Kayak Co. budgeted the following cash receipts (excluding cash receipts from loans received) and cash disbursements...
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. Cash Receipts Cash Disbursements January $ 517,000 $ 459,400 February 405,000 347,400 March 455,000 533,000 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...
Exercise 7-17 Preparation of cash budgets (for three periods) LO P2 Kayak Co. budgeted the following...
Exercise 7-17 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. Cash Receipts Cash payments January $ 522,000 $ 463,300 February $402,500 $343,800 March $472,000 $524,000 According to a credit agreement with the company’s bank, Kayak promises to have a minimum cash balance of $50,000 at each...
what are the budgeted cash receipts from sales on account for October?
Daybook Inc. collects 30% of its sales on account in the month of the sale and 70% in the month following the sale. If sales on account are budgeted to be $105,000 for September and $116,000 for October, what are the budgeted cash receipts from sales on account for October?
Cash received from loans is a deposit other than customer payments. Group of answer choices True...
Cash received from loans is a deposit other than customer payments. Group of answer choices True False
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT