The accountant for Franklins Dress Shop prepared the following cash budget. Franklins desires to maintain a cash cushion of $21,000 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 3 percent per month.

Required

1. Complete the cash budget by filling in the missing amounts.

2. Determine the amount of net cash flows from operating activities Franklins will report on the third quarter pro forma statement of cash flows.

3. Determine the amount of net cash flows from financing activities Franklins will report on the third quarter pro forma statement of cash flows.