Cash receipts January February March $ 107,000 $ 113,000 $ 133,000 Cash payments For inventory purchases For S&A expenses 93,500 34,500 75,500 35,500 88,500 30,500 Franklin Medical had a cash balance of $11,500 on January 1. The company desires to maintain a cash balance of $6,000. Funds are assumed to be borrowed, in increments of $1,000, and repaid on the last day of each month; the interest rate is 2 percent per month Repayments may be made in any amount available. Franklin pays its vendors on the last day of the month also. The company had a monthly $40,000 beginning balance in its line of credit liability account from this year's quarterly results. Required Prepare a cash budget. Note: Round intermediate and final answers to the nearest whole dollar amounts. Any repayments/shortage should be indicated with a minus sign. Cash Budget Section 1: Cash Receipts Answer is complete but not entirely correct. January February March

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
Cash receipts
Cash payments
For inventory purchases
For S&A expenses
January
$ 107,000
February
$113,000
March
$ 133,000
93,500
34,500
75,500
35,500
88,500
30,500
Franklin Medical had a cash balance of $11,500 on January 1. The company desires to maintain a cash balance of $6,000. Funds are
assumed to be borrowed, in increments of $1,000, and repaid on the last day of each month; the interest rate is 2 percent per month.
Repayments may be made in any amount available. Franklin pays its vendors on the last day of the month also. The company had a
monthly $40,000 beginning balance in its line of credit liability account from this year's quarterly results.
Required
Prepare a cash budget.
Note: Round intermediate and final answers to the nearest whole dollar amounts. Any repayments/shortage should be indicated
with a minus sign.
> Answer is complete but not entirely correct.
Cash Budget
Section 1: Cash Receipts
Beginning cash balance
January
February
March
$ 11,500 $ 6,700 $ 6,000
Add: Cash receipts
Total cash available
Section 2: Cash Payments
For inventory purchases
107,000
118,500
113,000
119,700
133,000
139,000
93,500
75,500
88,500
For S&A expenses
34,500
35,500
30,500
Interest expense per month
800
1,140
1,109
Ending cash balance
Total budgeted disbursements
128,800
112,140
120,109
Section 3: Financing Activities
Surplus (shortage)
(10,300)
Borrowing (repayment)
17,000
7,560
(1,560)
18,891
(12,891)
Ending cash balance
6,700 $
6,000 $
6,000
<Prev
1 of 2
Next >
Transcribed Image Text:Cash receipts Cash payments For inventory purchases For S&A expenses January $ 107,000 February $113,000 March $ 133,000 93,500 34,500 75,500 35,500 88,500 30,500 Franklin Medical had a cash balance of $11,500 on January 1. The company desires to maintain a cash balance of $6,000. Funds are assumed to be borrowed, in increments of $1,000, and repaid on the last day of each month; the interest rate is 2 percent per month. Repayments may be made in any amount available. Franklin pays its vendors on the last day of the month also. The company had a monthly $40,000 beginning balance in its line of credit liability account from this year's quarterly results. Required Prepare a cash budget. Note: Round intermediate and final answers to the nearest whole dollar amounts. Any repayments/shortage should be indicated with a minus sign. > Answer is complete but not entirely correct. Cash Budget Section 1: Cash Receipts Beginning cash balance January February March $ 11,500 $ 6,700 $ 6,000 Add: Cash receipts Total cash available Section 2: Cash Payments For inventory purchases 107,000 118,500 113,000 119,700 133,000 139,000 93,500 75,500 88,500 For S&A expenses 34,500 35,500 30,500 Interest expense per month 800 1,140 1,109 Ending cash balance Total budgeted disbursements 128,800 112,140 120,109 Section 3: Financing Activities Surplus (shortage) (10,300) Borrowing (repayment) 17,000 7,560 (1,560) 18,891 (12,891) Ending cash balance 6,700 $ 6,000 $ 6,000 <Prev 1 of 2 Next >
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Accounting for Impairment of Assets
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education