0 B eBook Cash Budgeting Dorothy Koehl recently leased space in the Southside Mall and opened a new business, Koehl's Doll Shop, Business has been good, but Koehl frequently runs out of cash. This has necessitated late payment on certain orders, which is beginning to cause a problem with suppliers, Koehl plans to borrow from the bank to have cash ready as needed, but first she needs a forecast of how much she should borrow. Accordingly, she has asked you to prepare a cash budget for the critical period around Christmas, when needs will be especially high. Sales are made on a cash basis only. Koehl's purchases must be pald for during the following month, Koehl pays herself a salary of $5,000 per month, and the rent is $2,700 per month. In addition, she must make a tax payment of $12,000 in December. The current cash on hand (on December 1) is $450, but Koehl has agreed to maintain an average bank balance of $5,500 - this is her target cash balance. (Disregard the amount In the cash register, which is insignificant because Koehl keeps only a small amount on hand in order to lessen the chances of robbery) The estimated sales and purchases for December, January, and February are shown below. Purchases during November amounted to $120,000. Sales Purchases December $140,000 $45,000 January 48,000 45,000 February 50,000 45,000 B. Prepare a cash budget for December, January, and February. Do not round Intermediate calculations. Round your answers to the nearest dollar. Negative values, if any, should be indicated by a minus sign Collections and Purchases December January February Sales Collections) 140000 50,000 $ 48000 $ Purchases $ 45000 $ 45000 45000 $ 120000 Payments for purchases $ 45000 $ $ Collections and Purchases: January December 140000 February 50,000 $ 48000 Sales Collections) 45000 Purchases 45000 45000 120000 45000 Payments for purchases Salaries 5000 5000 5000 Rent 2700 2700 2700 $ Taxes $ 12,000 X 139,700 52700 Total payments $ 450 $ $ -4700 450 > > $ $ 8050 $ 5500 $ $ 5500 Cash at start of forecast Net cash flow 12300 Cumulative cash balance 12750 -139,700 Target cash balance 5500 Surplus cash or loans needed 7250 2550 - 139,700 b. Suppose that Koehl starts selling on a credit basis on December 1, giving customers 30 days to pay. All customers accept these terms, and all other facts in the problem are unchanged. What would the company's loan requirements be at the end of December in this case? (Hint: The calculations required to answer this part are minimal.) Do not round Intermediate calculations. Round your answer to the nearest dollar $ $