Fill This Form To Receive Instant Help
Fill This Form To Receive Instant Help
Homework answers / question archive / Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows: Total cash receipts Total cash disbursements 1st Quarter $ 230,000 $ 295,000 2nd Quarter $ 380,000 $ 265,000 3rd Quarter $ 260,000 $ 255,000 4th Quarter $ 280,000 $ 275,000 The company's beginning cash balance for the upcoming fiscal year will be $30,000. The company requires a minimum cash balance of $10,000 and may borrow any amount needed from a local bank at a quarterly interest rate of 3%. The company may borrow any amount at the beginning of any quarter and may repay its loans, or any part of its loans, at the end of any quarter. Interest payments are due on any principal at the time it is repaid. For simplicity, assume that interest is not compounded. Required: Prepare the company's cash budget for the upcoming fiscal year. (Repayments, and interest, should be indicated by a minus sign.) Year Garden Depot Cash Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Beginning cash balance $ 30.000 $ 10.000 Total cash receipts Total cash available 30,000 10,000 0 0 Total cash disbursements Excess (deficiency) of cash available over disbursements 30,000 10.000 0 0 Financing Borrowings Repayments Interest 0 Total financing 0 0 S 30.000 $ 10.000 $ 0 $ 0 Ending cash balance 0
Answer
|
Q1 |
Q2 |
Q3 |
Q4 |
Year |
|
|
Beginning Cash balance |
$30,000 |
$10,000 |
$77,300 |
$82,300 |
$30,000 |
|
Total Cash receipts |
$230,000 |
$380,000 |
$260,000 |
$280,000 |
$1,150,000 |
|
Total Cash available |
$260,000 |
$390,000 |
$337,300 |
$362,300 |
$1,180,000 |
|
Total Cash disbursements |
$295,000 |
$265,000 |
$255,000 |
$275,000 |
$1,090,000 |
|
Excess (Deficiency) of cash available over disb. |
($35,000) |
$125,000 |
$82,300 |
$87,300 |
$90,000 |
|
Financing: |
|||||
|
Borrowings |
$45,000 |
$0 |
$0 |
$0 |
$45,000 |
|
Repayments |
$0 |
($45,000) |
$0 |
$0 |
($45,000) |
|
Interest |
$0 |
($2,700) |
$0 |
$0 |
($2,700) |
|
Total Financing |
$45,000 |
($47,700) |
$0 |
$0 |
($2,700) |
|
Ending Cash balance |
$10,000 |
$77,300 |
$82,300 |
$87,300 |
$87,300 |
--Working
|
Q1 |
Q2 |
Q3 |
Q4 |
Year |
|
|
Beginning Cash balance |
30000 |
=+C15968 |
|||
|
Total Cash receipts |
230000 |
380000 |
260000 |
280000 |
=SUM(C15969:F15969) |
|
Total Cash available |
=+G15968+G15969 |
||||
|
Total Cash disbursements |
295000 |
265000 |
255000 |
275000 |
=SUM(C15971:F15971) |
|
Excess (Deficiency) of cash available over disb. |
=+G15970-G15971 |
||||
|
Financing: |
|||||
|
Borrowings |
=35000+10000 |
0 |
0 |
0 |
=SUM(C15974:F15974) |
|
Repayments |
0 |
-45000 |
0 |
0 |
=SUM(C15975:F15975) |
|
Interest |
0 |
=-45000*3%*2 |
0 |
0 |
=SUM(C15976:F15976) |
|
Total Financing |
=SUM(G15974:G15976) |
||||
|
Ending Cash balance |
=+G15972+G15977 |
