Question
The accountant for Gibsons Dress Shop prepared the following cash budget. Gibsons desires to maintain a cash cushion of $22,000 at the end of each
The accountant for Gibsons Dress Shop prepared the following cash budget. Gibsons desires to maintain a cash cushion of $22,000 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 1 percent per month.
Required
-
Complete the cash budget by filling in the missing amounts.
-
Determine the amount of net cash flows from operating activities Gibsons will report on the third quarter pro forma statement of cash flows.
-
Determine the amount of net cash flows from financing activities Gibsons will report on the third quarter pro forma statement of cash flows.
Cash Budget July August September Section 1: Cash receipts Beginning cash balance $46,500 $22,000 $22,000 Add cash receipts 188,000 208,000 248,600 Total cash available 234,500 230,000 270,600 Section 2: Cash payments For inventory purchases 169,526 144,230 178,152 For S&A expenses 58,500 64,560 65,432 For interest expense 0 Total budgeted disbursements 228,026 Section 3: Financing activities Surplus (shortage) 6,474 Borrowing (repayments) 15,526 Ending cash balance $22,000 $22,000 $22,000
Determine the amount of net cash flows from both operating and financing activities Gibson's will report on the third quarter pro forma statement of cash flows. (Round intermediate calculations and final answers to the nearest whole dollar amount.)
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started