7,500 38,500 33,500 Rooney Medical had a cash balance of $14,500 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. Repa

Managerial Accounting
15th Edition
ISBN:9781337912020
Author:Carl Warren, Ph.d. Cma William B. Tayler
Publisher:Carl Warren, Ph.d. Cma William B. Tayler
Chapter8: Budgeting
Section: Chapter Questions
Problem 20E
icon
Related questions
icon
Concept explainers
Question
100%

Rooney Medical Clinic has budgeted the following cash flows.

 

  January February March
Cash receipts $ 113,000   $ 119,000   $ 139,000  
Cash payments                  
For inventory purchases   96,500     78,500     91,500  
For S&A expenses   37,500     38,500     33,500  
 

 

Rooney Medical had a cash balance of $14,500 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. Rooney 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 last year’s quarterly results.

 

Required

Prepare a cash budget(Round intermediate and final answers to the nearest whole dollar amounts. Any repayments should be indicated with a minus sign.)

Rooney Medical Clinic has budgeted the following cash flows.
January February March
$113,000 $119,000 $139,000
Cash receipts
Cash payments
For inventory purchases
For S&A expenses
96,500 78,500 91,500
37,500 38,500 33,500
Rooney Medical had a cash balance of $14,500 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. Rooney 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 last year's quarterly results.
Required
Prepare a cash budget. (Round Intermediate and final answers to the nearest whole dollar amounts. Any repayments should be
Indicated with a minus sign.)
Cash Budget
January
February
March
Section 1: Cash Receipts
Beginning cash balance
Add: Cash receipts
Total cash available
Section 2: Cash Payments
For inventory purchases
For S&A expenses
Interest expense per month
Total budgeted disbursements
Section 3: Financing Activities
Surplus (shortage)
Borrowing (repayment)
Ending cash balance
$
$
9,000 $
102,000
111,000
91,000
32,000
1,200
124,200
(13,200)
21,000
7,800 $
7,800 $
10,800
18,600
73,000
33,000
1,830
107,830
(89,230)
(970)
(90,200)
(90,200)
12,800
(77,400)
86,000
28,000
1,801
115,801
(193,201)
(12,199)
$ (205,400)
Transcribed Image Text:Rooney Medical Clinic has budgeted the following cash flows. January February March $113,000 $119,000 $139,000 Cash receipts Cash payments For inventory purchases For S&A expenses 96,500 78,500 91,500 37,500 38,500 33,500 Rooney Medical had a cash balance of $14,500 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. Rooney 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 last year's quarterly results. Required Prepare a cash budget. (Round Intermediate and final answers to the nearest whole dollar amounts. Any repayments should be Indicated with a minus sign.) Cash Budget January February March Section 1: Cash Receipts Beginning cash balance Add: Cash receipts Total cash available Section 2: Cash Payments For inventory purchases For S&A expenses Interest expense per month Total budgeted disbursements Section 3: Financing Activities Surplus (shortage) Borrowing (repayment) Ending cash balance $ $ 9,000 $ 102,000 111,000 91,000 32,000 1,200 124,200 (13,200) 21,000 7,800 $ 7,800 $ 10,800 18,600 73,000 33,000 1,830 107,830 (89,230) (970) (90,200) (90,200) 12,800 (77,400) 86,000 28,000 1,801 115,801 (193,201) (12,199) $ (205,400)
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 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.
Similar questions
Recommended textbooks for you
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Financial And Managerial Accounting
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781285867977
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Fundamentals of Financial Management, Concise Edi…
Fundamentals of Financial Management, Concise Edi…
Finance
ISBN:
9781305635937
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning