Rundle Medical Clinic has budgeted the following cash flows. Cash receipts Cash payments For inventory purchases For S&A expenses January $ 112,000 96,000 37,000 February $ 118,000 78,000 38,000 March $ 138,000 91,000 33,000 Rundle Medical had a cash balance of $14,000 on January 1. The company desires to maintain a cash balance of $5,000. Funds are assumed to be borrowed, in increments of $1,000, and repaid on the last day of each month; the interest rate is 1 percent per month. Repayments may be made in any amount available. Rundle 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.
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Dd.1
![Rundle Medical Clinic has budgeted the following cash flows.
Cash receipts
Cash payments
For inventory purchases
For S&A expenses
January
$ 112,000
96,000
37,000
February
$ 118,000
78,000
38,000
March
$ 138,000
91,000
33,000
Rundle Medical had a cash balance of $14,000 on January 1. The company desires to maintain a cash balance of $5,000. Funds are
assumed to be borrowed, in increments of $1,000, and repaid on the last day of each month; the interest rate is 1 percent per month.
Repayments may be made in any amount available. Rundle 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.](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fd3b7da89-480b-4b70-a8d0-d00beacb0479%2Ff8154461-7d7e-4eb5-9f19-59d50030a064%2Fyvfnkuo_processed.png&w=3840&q=75)
![Cash Budget
Section 1: Cash Receipts
Total cash available
Section 2: Cash Payments
Total budgeted disbursements
Section 3: Financing Activities
January
February
March](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fd3b7da89-480b-4b70-a8d0-d00beacb0479%2Ff8154461-7d7e-4eb5-9f19-59d50030a064%2Fm6kr0wb_processed.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)