Question

In: Accounting

Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management...

Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows:

1st Quarter 2nd Quarter 3rd Quarter 4th Quarter
Total cash receipts $ 340,000 $ 460,000 $ 390,000 $ 410,000
Total cash disbursements $ 386,000 $ 356,000 $ 346,000 $ 366,000


The company’s beginning cash balance for the upcoming fiscal year will be $24,000. The company requires a minimum cash balance of $10,000 and may borrow any amount needed from a local bank at a quarterly interest rate of 3%. The company may borrow any amount at the beginning of any quarter and may repay its loans, or any part of its loans, at the end of any quarter. Interest payments are due on any principal at the time it is repaid. For simplicity, assume that interest is not compounded.

Required:

Prepare the company’s cash budget for the upcoming fiscal year. (Repayments, and interest, should be indicated by a minus sign.)

Solutions

Expert Solution

  • All working forms part of the answer

Q1

Q2

Q3

Q4

Year

Beginning Balance

$                                   24,000.00

$                  10,000.00

$                                     80,080.00

$       124,080.00

$           24,000.00

Cash receipts

$                                 340,000.00

$                460,000.00

$                                   390,000.00

$       410,000.00

$     1,600,000.00

Total Cash Available

$                                 364,000.00

$                470,000.00

$                                   470,080.00

$       534,080.00

$     1,624,000.00

Cash Disbursement

$                                 386,000.00

$                356,000.00

$                                   346,000.00

$       366,000.00

$     1,454,000.00

Excess (Deficiency) of Cash available

$                                 (22,000.00)

$                114,000.00

$                                   124,080.00

$       168,080.00

$        170,000.00

Ending balance required

$                                   10,000.00

$                  10,000.00

$                                     10,000.00

$         10,000.00

$           10,000.00

Financing:

Borrowed

$                                   32,000.00 [$ 22000 + $ 10,000]

$                                                     -  

$                        -  

$           32,000.00

Repaid

$                                                  -  

$                (32,000.00)

$                                                     -  

$                        -  

$        (32,000.00)

Interest

$                                                  -  

$                  (1,920.00)[ = 32000 x 3% x 2 quarters]

$                                                     -  

$                        -  

$           (1,920.00)

Total Financing

$                                   32,000.00

$                (33,920.00)

$                                                     -  

$                        -  

$           (1,920.00)

Ending Cash Balance

$                                   10,000.00

$                  80,080.00

$                                   124,080.00

$       168,080.00

$        168,080.00


Related Solutions

Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows: The company’s beginning cash balance for the upcoming fiscal year will be $20,000. The company requires a minimum cash balance of $10,000 and may borrow any amount needed from a local bank at a quarterly interest rate of 3%. The company may borrow any amount at the beginning of any quarter and may repay...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total cash receipts $ 280,000 $ 400,000 $ 330,000 $ 350,000 Total cash disbursements $ 344,000 $ 314,000 $ 304,000 $ 324,000 The company’s beginning cash balance for the upcoming fiscal year will be $45,000. The company requires a minimum cash balance of $10,000 and may...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total cash receipts $ 270,000 $ 420,000 $ 300,000 $ 320,000 Total cash disbursements $ 323,000 $ 293,000 $ 283,000 $ 303,000 The company’s beginning cash balance for the upcoming fiscal year will be $38,000. The company requires a minimum cash balance of $10,000 and may...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total cash receipts $ 230,000 $ 380,000 $ 260,000 $ 280,000 Total cash disbursements $ 295,000 $ 265,000 $ 255,000 $ 275,000 The company’s beginning cash balance for the upcoming fiscal year will be $30,000. The company requires a minimum cash balance of $10,000 and may...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total cash receipts $ 320,000 $ 440,000 $ 370,000 $ 390,000 Total cash disbursements $ 372,000 $ 342,000 $ 332,000 $ 352,000 The company’s beginning cash balance for the upcoming fiscal year will be $27,000. The company requires a minimum cash balance of $10,000 and may...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total cash receipts $ 320,000 $ 440,000 $ 370,000 $ 390,000 Total cash disbursements $ 372,000 $ 342,000 $ 332,000 $ 352,000 The company’s beginning cash balance for the upcoming fiscal year will be $27,000. The company requires a minimum cash balance of $10,000 and may...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total cash receipts $188,000 $349,000 $217,000 $242,000 Total cash disbursements $244,000 $226,000 $205,000 $224,000 The company's beginning cash balance for the upcoming fiscal year will be $26,400. The company requires a minimum cash balance of $10,200 and may borrow any amount needed from a local bank...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total cash receipts $ 310,000 $ 430,000 $ 360,000 $ 380,000 Total cash disbursements $ 365,000 $ 335,000 $ 325,000 $ 345,000 The company’s beginning cash balance for the upcoming fiscal year will be $25,000. The company requires a minimum cash balance of $10,000 and may...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows: Total cash receipts 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr $180,000 $330,000 $210,000 $230,000 Total cash disbursements 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr $260,000 $230,000 $220,000 $240,000 The company’s beginning cash balance for the upcoming fiscal year will be $20,000. The company requires a minimum cash balance of $10,000 and may...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management...
Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total cash receipts $ 280,000 $ 430,000 $ 310,000 $ 330,000 Total cash disbursements $ 330,000 $ 300,000 $ 290,000 $ 310,000 The company’s beginning cash balance for the upcoming fiscal year will be $40,000. The company requires a minimum cash balance of $10,000 and may...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT