Preparing a cash budget The accountant for Anne’s Dress Shop prepared the following cash budget. Anne’s desires to maintain a cash cushion of $14,000 at the end of each month. Funds are assumed to be borrowed and repaid on the last day of each month. Interest is charged at the rate of 2 percent per month.

L.O. 5, 7 L.O. 6, 7 Cash Budget July August September Section 1: Cash Receipts Beginning cash balance $ 42,500 $ ? $ ?

Add cash receipts 180,000 200,000 240,600 Total cash available

(a) 222,500 ? ?

Section 2: Cash Payments For inventory purchases 165,526 140,230 174,152 For S&A expenses 54,500 60,560 61,432 For interest expense 0 ? ?

Total budgeted disbursements

(b) 220,026 ? ?

Section 3: Financing Activities Surplus (shortage) 2,474 ? ?

Borrowing (repayments)

(c) 11,526 ? ?

Ending Cash Balance (a  b

c) $ 14,000 $ 14,000 $ 14,000 Required

a. Complete the cash budget by filling in the missing amounts. Round all computations to the nearest whole dollar.

b. Determine the amount of net cash flows from operating activities Anne’s will report on the third quarter pro forma statement of cash flows.

c. Determine the amount of net cash flows from financing activities Anne’s will report on the third quarter pro forma statement of cash flows.