Newman Medical Clinic has budgeted the following cash flows. January February March $101,000 $107,000 $127,000 Cash receipts Cash payments For inventory purchases 90,500 72,500 32,500 For S&A expenses 31,500 85,500 27,500 Newman Medical had a cash balance of $8,500 on January 1. The company desires to maintain a cash cushion 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 ? percent per

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
Newman Medical Clinic has budgeted the following cash flows.
January February March
$101,000 $107,000 $127,000
Cash receipts
Cash payments
For inventory
purchases
For S&A expenses
Newman Medical had a cash balance of $8,500 on January 1. The company desires
to maintain a cash cushion 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. Newman 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.
Cash Budget
Beginning cash balance
Add: Cash receipt
Cash available
Less: Cash payments
90,500
31,500
Required
Prepare a cash budget. (Any repayments/shortage should be indicated with a minus
sign. Round your answers to the nearest whole dollar amount.)
For inventory purchases
For S&A expenses
Interest expense per month
Total budgeted payments
Payments minus receipts
Surplus (shortage)
Financing Activity
72,500
32,500
Borrowing (repayment)
85,500
27,500
$
January
February
8,500 $ (12,755) $ (10,755)
101,000
107,000
127,000
109,500
94,245
116,245
90,500
31,500
255
122,255
(12,755)
72,500
32,500
105,000
(10,755)
$ (12,755) $ (10,755) $
March
85,500
27,500
113,000
3,245
3,245
Transcribed Image Text:Newman Medical Clinic has budgeted the following cash flows. January February March $101,000 $107,000 $127,000 Cash receipts Cash payments For inventory purchases For S&A expenses Newman Medical had a cash balance of $8,500 on January 1. The company desires to maintain a cash cushion 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. Newman 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. Cash Budget Beginning cash balance Add: Cash receipt Cash available Less: Cash payments 90,500 31,500 Required Prepare a cash budget. (Any repayments/shortage should be indicated with a minus sign. Round your answers to the nearest whole dollar amount.) For inventory purchases For S&A expenses Interest expense per month Total budgeted payments Payments minus receipts Surplus (shortage) Financing Activity 72,500 32,500 Borrowing (repayment) 85,500 27,500 $ January February 8,500 $ (12,755) $ (10,755) 101,000 107,000 127,000 109,500 94,245 116,245 90,500 31,500 255 122,255 (12,755) 72,500 32,500 105,000 (10,755) $ (12,755) $ (10,755) $ March 85,500 27,500 113,000 3,245 3,245
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

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.
Similar questions
  • SEE MORE 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