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

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

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

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


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON

Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education