In: Accounting
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 | $ | $ |
The missing amount is shown below with the help of a spreadsheet:-
with the help of given formulas:-