Question

In: Accounting

Sheridan, Inc. prepared the following cash budget for the fourth quarter. Fill in the missing amounts,...

Sheridan, Inc. prepared the following cash budget for the fourth quarter. Fill in the missing amounts, assuming that Sheridan desires to maintain a $15,000 minimum monthly cash balance and all equipment was purchased during December. Any required borrowings and repayments must be made in even increments of $1,000. (Enter answers in necessary fields only. Leave other fields blank. Do not enter 0.)

October November December Quarter
Beginning cash balance $ $15,930 $ $16,020
Collections from sales 55,850 241,890
Total cash available 71,870 98,020 125,900
Less disbursements
   Materials purchases 8,600 13,610 33,610
   Direct labor 5,190 5,460 8,060 18,710
   Manufacturing overhead 20,200 22,470 21,570
   Selling & administrative expenses 29,150 29,440
   Equipment purchase 15,340
   Dividends 5,060 5,060
Total disbursements 65,940
Excess (deficiency) of cash 32,050
Minimum cash balance 15,000 15,000 15,000
Cash available (needed) -9,070 15,990
Financing:
   Borrowings 10,000
   Repayments -10,000
   Interest -100 -100
Total financing -10,100 -100
Ending cash balance $15,930 $21,950 $ $

Solutions

Expert Solution

The missing amount is shown below with the help of a spreadsheet:-

with the help of given formulas:-

ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

Swifty, Inc. prepared the following cash budget for the fourth quarter. Fill in the missing amounts,...
Swifty, Inc. prepared the following cash budget for the fourth quarter. Fill in the missing amounts, assuming that Swifty desires to maintain a $15,000 minimum monthly cash balance and all equipment was purchased during December. Any required borrowings and repayments must be made in even increments of $1,000. (Enter answers in necessary fields only. Leave other fields blank. Do not enter 0.) October November December Quarter Beginning cash balance $ $15,100 $ $16,100 Collections from sales 55,980 242,380 Total cash...
Beasley Company prepared a cash budget by quarters for the upcoming year. Missing data amounts are...
Beasley Company prepared a cash budget by quarters for the upcoming year. Missing data amounts are indicated with question marks or lower case letters; these lower case letters will be referred to in the questions that follow. Beasley requires a minimum balance of $10,000 to start a quarter. All data are in thousands. Beasley Corporation Cash Budget QTR 1 QTR 2 QTR 3 QTR 4 Cash balance, beginning $16 $ e $13 $10 Add collections from customers a 70 67...
Freese, Inc., is in the process of preparing the fourth quarter budget for 2016, and the...
Freese, Inc., is in the process of preparing the fourth quarter budget for 2016, and the following data have been assembled: The company sells a single product at a price of $61 per unit. The estimated sales volume for the next six months is as follows: September 7,800 units October 7,200 units November 8,400 units December 12,000 units January 5,400 units February 6,000 units All sales are on account. The company's collection experience has been that 30% of a month's...
Freese, Inc., is in the process of preparing the fourth quarter budget for 2016, and the...
Freese, Inc., is in the process of preparing the fourth quarter budget for 2016, and the following data have been assembled: The company sells a single product at a price of $70 per unit. The estimated sales volume for the next six months is as follows: September 10,400 units October 9,600 units November 11,200 units December 16,000 units January 7,200 units February 8,000 units All sales are on account. The company's collection experience has been that 30% of a month's...
Fill in the missing amounts for the following 4 companies. Each case is independent of the...
Fill in the missing amounts for the following 4 companies. Each case is independent of the others. Assume that only one product is being sold by each company: Company A Company B Company C Company D Units Sold 600               900     Sales in Dollars $30,000     $63,000     $235,000     $     Total Variable Expenses $6,600     $     $     $135,000     Per Unit C/M $     $60     $270     $140     Total Fixed Expenses $20,600     $35,000     $144,000     $     Net Operating Income (Loss) $     $7,000     $(9,000)     $(25,000)    
Here are incomplete financial statements for Sheridan Company. Calculate the missing amounts. SHERIDAN COMPANY Balance Sheet...
Here are incomplete financial statements for Sheridan Company. Calculate the missing amounts. SHERIDAN COMPANY Balance Sheet Assets Cash $29,600   Supplies (a) Equipment (net) 64,000   Total assets $ (b) Liabilities and Stockholders' Equity Liabilities   Notes payable $24,000   Stockholders' Equity   Common stock 36,000     Retained earnings enter a dollar amount (c) Total liabilities and stockholders' equity $ (d) SHERIDAN COMPANY Income Statement Revenues $61,000   Depreciation expense enter a dollar amount (e) Salaries and wages expense 11,500   Interest expense 2,000   Net income $25,000   SHERIDAN...
Quagmire Inc. has prepared the following sales budget for the quarter of April, May and June:...
Quagmire Inc. has prepared the following sales budget for the quarter of April, May and June: Sales Budget April May June Total Sales in units 10200 14400 12000 36600 Selling price per unit x $30 x $30 x $30 Sales revenue $306000 $432000 $360000 $1098000 All of the sales are on credit. Quagmire collects from customers as follows: 40% of sales in the month of sale 25% in the month following the sale, and 35% in the second month following...
​12.​Use your knowledge of balance sheets to fill in the amounts missing in the text. ​Cash​$​50,000​Accounts...
​12.​Use your knowledge of balance sheets to fill in the amounts missing in the text. ​Cash​$​50,000​Accounts payable​$​12,000 ​Accounts receivable​​80,000​Notes payable​​50,000 ​Inventory​​​ ​Total current liabilities​$​ ​​Total current assets​$​​Long-term debt​​ ​Gross P&E​​​ Total liabilities​$​ ​Less accumulated​​​Common stock​​100,000 ​​depreciation​​130,000​Paid-in capital​​250,000 ​Net P&E​​$600,000​Retained earnings​​200,000 ​Total assets​​​Total stockholders’ equity​ ​​​​​Total liabilities and equity​$​830,000
Pavone Corp. has prepared a preliminary cash budget for the third quarter as shown​ below: Cash...
Pavone Corp. has prepared a preliminary cash budget for the third quarter as shown​ below: Cash Budget Jul Aug Sep Beginning cash balance ​$34,000 ​$15,000 ​$18,500 ​Plus: Cash collections ​$56,000 ​$52,000 ​47,000 Cash available ​90,000 ​$67,000 ​$65,500 ​Less: Cash​ payments: Purchases of direct materials ​35,000 ​9,000 ​11,000 Operating expenses ​40,000 ​30,500 ​30,800 Capital expenditures 0 ​9,000 ​7,400 Ending cash balance ​$15,000 ​$18,500 ​$16,300 ​Subsequently, the marketing department revised its figures for cash collections. New data are as​ follows: $53,000 in​...
Complete this question by entering your answers in the tabs below. Fill in the missing amounts...
Complete this question by entering your answers in the tabs below. Fill in the missing amounts in the following schedules. April May June Sales* $276,000 $207,000 Cash receipts: From cash sales $156,600 From sales on account† 117,300 Total cash receipts ​ Accounts payable, 12/31/x0 €654,000 Purchase of goods and services on account during 20x1 276,000 Payments of accounts payable during 20x1 Accounts payable, 12/31/x1 €872,000 Accounts receivable, 12/31/x0 ¥1,880,000 ‡ Sales on account during 20x1 4,716,000 Collections of accounts receivable...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT