ampbell med January February March Cash receipts $104,000 $110,000 $130,000 Cash payments For inventory 92,000 purchases For S&A expenses 33,000 34,000 wing Campbell Medical had a cash balance of $10,000 on January 1. The company desires to maintain a cash cushion of $9,000. Funds are assumed to be borrowed, in increments of $1,000, and repaid on the last day of each month; the nterest rate is 2 percent per month. Repayments may be made in any amount available. Campbell pays its vendors on he last day of the month also. The company had a monthly $40,000 beginning balance in its line of credit liability ccount from this year's quarterly results. Cash Budget Section 1: Cash Receipts 74,000 87,000 29,000 Cequired Prepare a cash budget. (Round intermediate and final answers to the nearest whole dollar amounts. Any epayments/shortage should be indicated with a minus sign.) January February Total cash available Section 2: Cash Payments Total budgeted disbursements Section 3: Financing Activities March
ampbell med January February March Cash receipts $104,000 $110,000 $130,000 Cash payments For inventory 92,000 purchases For S&A expenses 33,000 34,000 wing Campbell Medical had a cash balance of $10,000 on January 1. The company desires to maintain a cash cushion of $9,000. Funds are assumed to be borrowed, in increments of $1,000, and repaid on the last day of each month; the nterest rate is 2 percent per month. Repayments may be made in any amount available. Campbell pays its vendors on he last day of the month also. The company had a monthly $40,000 beginning balance in its line of credit liability ccount from this year's quarterly results. Cash Budget Section 1: Cash Receipts 74,000 87,000 29,000 Cequired Prepare a cash budget. (Round intermediate and final answers to the nearest whole dollar amounts. Any epayments/shortage should be indicated with a minus sign.) January February Total cash available Section 2: Cash Payments Total budgeted disbursements Section 3: Financing Activities March
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![**Campbell Medical Clinic Cash Flow Overview**
Campbell Medical Clinic has budgeted the following cash flows for the first quarter:
| | January | February | March |
|-----------------------|---------|----------|---------|
| **Cash receipts** | $104,000| $110,000 | $130,000|
| **Cash payments** | | | |
| For inventory purchases | $92,000 | $74,000 | $87,000 |
| For S&A expenses | $33,000 | $34,000 | $29,000 |
**Additional Information:**
- The clinic starts with a cash balance of $10,000 on January 1.
- The company aims to maintain a minimum cash cushion of $9,000.
- Funds can be borrowed in increments of $1,000 and repaid at month-end with a 2% monthly interest rate.
- Vendor payments are also made at month-end.
- A $40,000 beginning balance exists in the company's line of credit liability.
**Task:**
Prepare a cash budget while rounding intermediate and final answers to the nearest whole dollar. Any repayments or shortages should be represented with a negative sign.
**Cash Budget Structure:**
- **Section 1: Cash Receipts**: Record monthly cash inflows.
- **Total Cash Available**: Sum of beginning cash and receipts.
- **Section 2: Cash Payments**: Outline payments for inventory and S&A.
- **Total Budgeted Disbursements**: Sum of all payments.
- **Section 3: Financing Activities**: Adjust for borrowing or repayments based on monthly cash needs.
This financial planning will ensure Campbell Medical Clinic maintains its fiscal health and meets operational needs effectively.](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F4100da26-36bd-43a6-aafd-ee8e0ffe886a%2Fe36ab5c7-d812-43bf-9254-20cf8dd5fc88%2F0m4pvah_processed.png&w=3840&q=75)
Transcribed Image Text:**Campbell Medical Clinic Cash Flow Overview**
Campbell Medical Clinic has budgeted the following cash flows for the first quarter:
| | January | February | March |
|-----------------------|---------|----------|---------|
| **Cash receipts** | $104,000| $110,000 | $130,000|
| **Cash payments** | | | |
| For inventory purchases | $92,000 | $74,000 | $87,000 |
| For S&A expenses | $33,000 | $34,000 | $29,000 |
**Additional Information:**
- The clinic starts with a cash balance of $10,000 on January 1.
- The company aims to maintain a minimum cash cushion of $9,000.
- Funds can be borrowed in increments of $1,000 and repaid at month-end with a 2% monthly interest rate.
- Vendor payments are also made at month-end.
- A $40,000 beginning balance exists in the company's line of credit liability.
**Task:**
Prepare a cash budget while rounding intermediate and final answers to the nearest whole dollar. Any repayments or shortages should be represented with a negative sign.
**Cash Budget Structure:**
- **Section 1: Cash Receipts**: Record monthly cash inflows.
- **Total Cash Available**: Sum of beginning cash and receipts.
- **Section 2: Cash Payments**: Outline payments for inventory and S&A.
- **Total Budgeted Disbursements**: Sum of all payments.
- **Section 3: Financing Activities**: Adjust for borrowing or repayments based on monthly cash needs.
This financial planning will ensure Campbell Medical Clinic maintains its fiscal health and meets operational needs effectively.
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Knowledge Booster
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.Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education