Answer:
-$14,000
Step-by-step explanation:
The computation of excess or deficiency of cash is shown below:
= Beginning cash balance + expected cash receipts - expected cash disbursements
where,
Expected cash disbursements equal to
= Direct Materials Cash Disbursements + Direct Labor Cash Disbursements + MOH Cash Disbursements + Operating Expenses Cash Disbursements + Capital Expenditures Cash Disbursements
= $69,000 + $46,000 + $39,000 + $89,000 + $128,000
= $371,000
And, the other items values would remain the same
Now put these values to the above formula
So, the value would equal to
= $7,000 + $350,000 - $371,000
= $357,000 - $371,000
= -$14,000