Garden Depot is a retaller that provided the following budgeted cash flows for next year: 1st Quarter $ 250,000 $ 309,000 2nd Quarter $ 400,000 $ 279,000 3rd Quarter $ 280,000 $ 269,000 Total cash receipts Total cash disbursements The company's beginning cash balance for next year will be $34,000. The company requires a minimum cash balance of $10,000 and may borrow money at the beginning of any quarter and may repay any part of its loans at the end of any quarter. Interest payments, based on a quarterly interest rate of 3%, are due on any principal at the time it is repaid. For simplicity, assume interest is not compounded. Required: Prepare the company's cash budget for next year. 4th Quarter $ 300,000 $ 289,000 and cash deficiencies should be indicated by a minus sign.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question
Please don't give image format
Garden Depot is a retaller that provided the following budgeted cash flows for next year:
1st Quarter 2nd Quarter,
$ 250,000 $ 400,000
$ 279,000
$ 309,000
3rd Quarter
$ 280,000
$ 269,000
Total cash receipts
Total cash disbursements
4th Quarter
$ 300,000
$ 289,000
The company's beginning cash balance for next year will be $34,000. The company requires a minimum cash balance of $10,000 and
may borrow money at the beginning of any quarter and may repay any part of its loans at the end of any quarter. Interest payments,
based on a quarterly interest rate of 3%, are due on any principal at the time it is repaid. For simplicity, assume interest is not
compounded.
Required:
Prepare the company's cash budget for next year.
Note: Repayments, interest, and cash deficiencies should be indicated by a minus sign.
Transcribed Image Text:Garden Depot is a retaller that provided the following budgeted cash flows for next year: 1st Quarter 2nd Quarter, $ 250,000 $ 400,000 $ 279,000 $ 309,000 3rd Quarter $ 280,000 $ 269,000 Total cash receipts Total cash disbursements 4th Quarter $ 300,000 $ 289,000 The company's beginning cash balance for next year will be $34,000. The company requires a minimum cash balance of $10,000 and may borrow money at the beginning of any quarter and may repay any part of its loans at the end of any quarter. Interest payments, based on a quarterly interest rate of 3%, are due on any principal at the time it is repaid. For simplicity, assume interest is not compounded. Required: Prepare the company's cash budget for next year. Note: Repayments, interest, and cash deficiencies should be indicated by a minus sign.
Beginning cash balance i
Total cash Teceipts
Total cash available
Total cash disbursements
Excess (deficiency) of cash available over disbursements
Financing
Borrowings
Repayments
Interest
Total financing
Ending cash balance
Answer is complete but not entirely correct.
Garden Depot
Cash Budget
1st Quarter 2nd Quarter
$
34,000 $
3
250,000
284,000
300.000
(25,000)
35,000
00
D
35,000
10,000 5
10,000 $
400,000
410,000
279,000
131,000
Ⓡ
00
(35,000)
(1,050)
(30,050)
94,950
3rd Quarter
94,050
280,000
374,050
260,000
105,050
00
00
00
0
105.960
$
4th Quarter
is
105,950
300.000
405,950
289,000✔✔
116.950
DO
DO
00
0
116.950
$
Year
34.000
1.230,000
1,264 000
1.146.000
118,000
$
35,000
(35,000)
(1050)
(1050) O
116,950
Transcribed Image Text:Beginning cash balance i Total cash Teceipts Total cash available Total cash disbursements Excess (deficiency) of cash available over disbursements Financing Borrowings Repayments Interest Total financing Ending cash balance Answer is complete but not entirely correct. Garden Depot Cash Budget 1st Quarter 2nd Quarter $ 34,000 $ 3 250,000 284,000 300.000 (25,000) 35,000 00 D 35,000 10,000 5 10,000 $ 400,000 410,000 279,000 131,000 Ⓡ 00 (35,000) (1,050) (30,050) 94,950 3rd Quarter 94,050 280,000 374,050 260,000 105,050 00 00 00 0 105.960 $ 4th Quarter is 105,950 300.000 405,950 289,000✔✔ 116.950 DO DO 00 0 116.950 $ Year 34.000 1.230,000 1,264 000 1.146.000 118,000 $ 35,000 (35,000) (1050) (1050) O 116,950
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Budgeting
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
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