Question: please find the two missing values will upvote thankyou You recently began a job as an accounting intern at Mountain Adventures. Your first task was


You recently began a job as an accounting intern at Mountain Adventures. Your first task was to help prepare the cash budget for February and March. Unfortunately, the computer with the budget file crashed, and you did not have a backup or even a hard copy. You ran a program to salvage bits of data from the budget file. After entering the following data in the budget, you may have just enough information to reconstruct the budget. Click the icon to view information on borrowing cash) Requirements Complete the following cash budget. (For amounts with a $0 balance, make sure to enter ** in the appropriate input field. Enter cash deficiencies with a minus sign or parentheses. Enter the net total effects of financing with a minus sign when the amount is a not outflow. Round interest expense to the nearest whole dollar) Mountain Adventures Combined Cash Budget February and March February 16,900 $ 90.600 March 20,000 79.700 0 2.000 Boginning cash balance Plus: Cash collections Plun: Cash from sale of plant assets Total cash available Lose: Cash payments (purchase inventory) Loss Cash payments (operating expenses) Total cash payments (1) Ending cash balance before financing Minimum cash balance desired Cash excess (deficiency) Financing Plus: New borrowings Loss Debt repayments Loss: Interest payments (2) Total effects of financing Ending cash balance (1) . (2) 107.500 $ 50.700 $ 47.300 98,000 $ 9.500 $ 20.000 (10.500) 101.700 41,400 38,100 79,500 22 200 20,000 $ 2,200 0 10.500 $ 0 $ 10.500 5 20,000 $ (2.200) 20,000 $ New bg - Debt X More info Interes ffects of sh balai Mountain Adventures eliminates any cash deficiency by borrowing the exact amount needed from State Street Bank, where the current interest rate is 7%. Mountain Adventures pays interest on its outstanding debt at the end of each month. The company also repays all borrowed amounts at the end of the month as cash becomes available Print Done - - Incomplete budget March $? 79,700 2,000 $? 41,400 Mountain Adventures Cash Budget February and March February Beginning cash balance $ 16,900 Plus: Cash collections ? 0 Plus: Cash from sale of plant assets $ Total cash available 107,500 Less: Cash payments (purchase inventory) $?$ Less: Cash payments (operating expenses) 47,300 Total cash payments $ 98,000 (1) Ending cash balance before financing $?$ Minimum cash balance desired 20,000 $? Cash excess deficiency) Financing: Plus: New borrowings Less: Debt repayments Less: Interest payments (2) Total effects of financing $? $? Ending cash balance (1) + (2) $? 22,200 20,000 $? $? $ $? 2 ? ? ? $ $ $? $? Print Done
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
