Cash Budget Friendly Freddies is an independently owned major appliance and electronics discount chain with seven stores located in a Midwestern metropolitan area. Rapid expansion has created the need for careful planning of cash requirements to ensure that the chain is able to replenish stock adequately and meet payment schedules to creditors. Fred Ferguson, founder of the chain, has established a banking relationship that provides a $200,000 line of credit to Friendly Freddies. The bank requires that a minimum balance of $8,270 be kept in the chains checking account at the end of each month. When the balance goes below $8,270, the bank automatically extends the line of credit in multiples of $1,000 so that the checking account balance is at least $8,270 at month-end. Friendly Freddies attempts to borrow as little as possible and repays the loans quickly in multiples of $1,000 plus 2 percent monthly interest on the entire loan balance. Interest payments and any principal payments are paid at the end of the month following the loan. The chain currently has no outstanding loans. The following cash receipts and disbursements data apply to the fourth quarter of the current calendar year. Estimated beginning cash balance $ 9,190 Estimated cash sales: October 13,720 November 29,170 December 43,740 Sales on account: July (actual) 129,800 August (actual) 104,700 September (actual) 128,800 October (estimated) 135,600 November (estimated) 141,200 December (estimated) 188,500 Projected cash collection of sales on account is estimated to be 71 percent in the month following the sale, 19 percent in the second month following the sale, and 7 percent in the third month following the sale. The 3 percent beyond the third month following the sale is determined to be uncollectible. In addition, the chain is scheduled to receive $12,900 cash on a note receivable in October. All inventory purchases are made on account as the chain has excellent credit with all vendors because of a strong payment history. The following information regarding inventory purchases is available. Inventory Purchases September (actual) $ 120,800 October (estimated) 111,700 November (estimated) 127,700 December (estimated) 94,300 Cash disbursements for inventory are made in the month following purchase using an average cash discount of 3 percent for timely payment. Monthly cash disbursements for operating expenses during October, November, and December are estimated to be $38,400, $40,600, and $45,600, respectively. Required: Prepare Friendly Freddies cash budget for the months of October, November, and December showing all receipts, disbursements, and credit line activity, where applicable. (CMA adapted). Enter all cash disbursements as positive values. If a cash balance is negative, enter the amount as a negative value. If an amount is zero, enter "0". Friendly Freddie's Cash Budget October through December October November December Beginning cash balance $ 9,190 $ $ Receipts: Cash sales 13,720 29,170 43,740 Collections of sales on account 111,700 Note receivable repayment Total cash available $ $ $ Disbursements: Payment of inventory purchases $ $ $ Operating expenses Loan repayment Interest Total disbursements $ $ $ Cash balance $ $ $ Bank loan Adjusted cash balance $ $ $