January February March Cash Receipts Cash payments $ 515,000 402,000 468,000 $ 456,300 343,300 531,000 Kayak requires a minimum cash balance of $50,000 at each month-end. Loans taken to meet this requirement charge 1%, interest per month, paid at each month-end. The interest is computed based on the beginning balance of the loan for the month. Any preliminary cash balance above $50,000 is used to repay loans at month-end. The company has a cash balance of $50,000 and a loan balance of $100,000 at January 1. Prepare monthly cash budgets for January, February, and March. Note: Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Beginning cash balance Add: Cash receipts > Answer is complete but not entirely correct. KAYAK COMPANY Cash Budget January February March $ 50,000 $ 50,000 $ 50,000 x 515,000 402,000 468,000 565,000 452,000 518,000 Total cash available Less: Cash payments for All items excluding interest 456,300 343,300 531,000 Interest on loan 1,000 423 0 Total cash payments 457,300 343,723 531,000 Preliminary cash balance 107,700 108,277 (13,000) x Loan activity Additional loan (loan repayment) 57,700x 58,277 Ending cash balance $ 50,000 $ 50,000 $ 13,000 50,000 Loan balance Loan balance - Beginning of month Additional loan (loan repayment) $ 100,000 57,700 $ 42,300 58,277 $ 0 13,000 Loan balance, end of month $ 42,300 $ 0 $ 13,000 X

Managerial Accounting
15th Edition
ISBN:9781337912020
Author:Carl Warren, Ph.d. Cma William B. Tayler
Publisher:Carl Warren, Ph.d. Cma William B. Tayler
Chapter8: Budgeting
Section: Chapter Questions
Problem 18E
icon
Related questions
Question
January
February
March
Cash Receipts Cash payments
$ 515,000
402,000
468,000
$ 456,300
343,300
531,000
Kayak requires a minimum cash balance of $50,000 at each month-end. Loans taken to meet this requirement charge
1%, interest per month, paid at each month-end. The interest is computed based on the beginning balance of the loan for
the month. Any preliminary cash balance above $50,000 is used to repay loans at month-end. The company has a cash
balance of $50,000 and a loan balance of $100,000 at January 1.
Prepare monthly cash budgets for January, February, and March.
Note: Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.
Beginning cash balance
Add: Cash receipts
> Answer is complete but not entirely correct.
KAYAK COMPANY
Cash Budget
January
February
March
$
50,000 $ 50,000 $
50,000 x
515,000
402,000
468,000
565,000
452,000
518,000
Total cash available
Less: Cash payments for
All items excluding interest
456,300
343,300
531,000
Interest on loan
1,000
423
0
Total cash payments
457,300
343,723
531,000
Preliminary cash balance
107,700
108,277
(13,000) x
Loan activity
Additional loan (loan repayment)
57,700x
58,277
Ending cash balance
$ 50,000 $ 50,000 $
13,000
50,000
Loan balance
Loan balance - Beginning of month
Additional loan (loan repayment)
$ 100,000
57,700
$
42,300
58,277
$
0
13,000
Loan balance, end of month
$
42,300 $
0
$
13,000 X
Transcribed Image Text:January February March Cash Receipts Cash payments $ 515,000 402,000 468,000 $ 456,300 343,300 531,000 Kayak requires a minimum cash balance of $50,000 at each month-end. Loans taken to meet this requirement charge 1%, interest per month, paid at each month-end. The interest is computed based on the beginning balance of the loan for the month. Any preliminary cash balance above $50,000 is used to repay loans at month-end. The company has a cash balance of $50,000 and a loan balance of $100,000 at January 1. Prepare monthly cash budgets for January, February, and March. Note: Negative balances and Loan repayment amounts (if any) should be indicated with minus sign. Beginning cash balance Add: Cash receipts > Answer is complete but not entirely correct. KAYAK COMPANY Cash Budget January February March $ 50,000 $ 50,000 $ 50,000 x 515,000 402,000 468,000 565,000 452,000 518,000 Total cash available Less: Cash payments for All items excluding interest 456,300 343,300 531,000 Interest on loan 1,000 423 0 Total cash payments 457,300 343,723 531,000 Preliminary cash balance 107,700 108,277 (13,000) x Loan activity Additional loan (loan repayment) 57,700x 58,277 Ending cash balance $ 50,000 $ 50,000 $ 13,000 50,000 Loan balance Loan balance - Beginning of month Additional loan (loan repayment) $ 100,000 57,700 $ 42,300 58,277 $ 0 13,000 Loan balance, end of month $ 42,300 $ 0 $ 13,000 X
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Principles of Accounting Volume 1
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT