Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Kayak Company budgeted the following cash receipts (excluding cash receipts from loans received) and cash payments (excluding cash payments for loan principal and interest payments)

  1. Kayak Company 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 $ 518,000 $ 460,400 February 409,000 351,400 March 468,000 527,000 Kayak requires a minimum cash balance of $40,000 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 $40,000 is used to repay loans at month-end. 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. Note: Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.
image text in transcribed

2. Jasper Company has 60% of its sales on credit and 40% for cash. All credit sales are collected in full in the first month following the sale. The company budgets sales of $524,000 for April, $534,000 for May, and $559,000 for June. Total sales for March are $308,300.

Prepare a schedule of cash receipts from sales for April, May, and June.

image text in transcribed

3. Fortune Incorporated is preparing its master budget for the first quarter. The company sells a single product at a price of $25 per unit. Sales (in units) are budgeted at 150,000 for the first quarter. Cost of goods sold is $12 per unit. Other expense information for the first quarter follows.

Sales Commissions 10% of sales dollars
Rent $ 44,000 per quarter
Advertising $ 576,000 per quarter
Office salaries $ 256,000 per quarter
Depreciation $ 104,000 per quarter
Interest 1.25% quarterly on $210,000 note payable
Tax rate 30%

Prepare a budgeted income statement for the first quarter ended March 31.

Note: Round your intermediate and final answers to the nearest whole dollar.

image text in transcribed

\begin{tabular}{|c|c|c|c|c|} \hline \multicolumn{5}{|c|}{ KAYAK COMPANY } \\ \hline \multicolumn{5}{|c|}{ Cash Budget } \\ \hline & \multicolumn{2}{|c|}{ January } & \multirow[t]{2}{*}{ February } & March \\ \hline Beginning cash balance & $ & 40,000 & & \\ \hline & & & & \\ \hline \multicolumn{5}{|l|}{ Total cash available } \\ \hline & & & & \\ \hline & & & & \\ \hline \multicolumn{5}{|c|}{} \\ \hline Total cash payments & & 0 & 0 & 0 \\ \hline \multicolumn{5}{|l|}{ Preliminary cash balance } \\ \hline \multicolumn{5}{|l|}{ Loan activity } \\ \hline & & & & \\ \hline \multicolumn{5}{|l|}{ Ending cash balance } \\ \hline \multicolumn{5}{|c|}{ Loan balance } \\ \hline Loan balance - Beginning of month & $ & 80,000 & & $ \\ \hline \multicolumn{5}{|l|}{ Additional loan (loan repayment) } \\ \hline Loan balance, end of month & & & & \\ \hline \end{tabular} \begin{tabular}{|l|r|r|r|} \hline \multicolumn{4}{|c|}{ JASPER COMPANY } \\ \hline \multicolumn{3}{|c|}{ Schedule of Cash Receipts from Sales } \\ \hline Sales & April & \multicolumn{1}{|c|}{ May } & June \\ \hline Cash receipts from: & 524,000 & 534,000 & 559,000 \\ \hline Cash sales & & & \\ \hline Collections of prior period sales & & & \\ \hline Total cash receipts & & & \\ \hline \end{tabular} \begin{tabular}{|l|l|l|} \hline \multicolumn{2}{|c|}{ FORTUNE, INCORPORATED } & \\ \hline \multicolumn{2}{|c|}{ Budgeted Income Statement } & \\ \hline For Quarter Ended March 31 & & \\ \hline & & \\ \hline & & \\ \hline Selling, general and administrative expenses & & \\ \hline \hline & & \\ \hline & & \\ \hline & & \\ \hline & & \\ \hline & & \\ \hline & & \\ \hline & & \\ \hline \end{tabular}

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Horngrens Cost Accounting A Managerial Emphasis

Authors: Srikant Datar, Madhav Rajan

17th Global Edition

129236307X, 9781292363073

More Books

Students also viewed these Accounting questions