Fill in the missing values: **If a cell has a value of 0, type the 0. A blank cell will be marked as incorrect.

Cornerstones of Financial Accounting
4th Edition
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Jay Rich, Jeff Jones
Chapter4: Internal Control And Cash
Section: Chapter Questions
Problem 66.2C
icon
Related questions
Question
Cash Budget        
Brindle Arts had the following Cash Budget for Quarter 1, 2022.        
         
The company requires a minimum cash balance of  $        50,000    
         
Fill in the missing values: **If a cell has a value of 0, type the 0. A blank cell will be marked as incorrect.
  January February March Quarter 1
Beginning Cash balance  $        50,000    $      166,756  $        50,000
Add cash collections        
Total cash available  $      662,638  $      673,643  $      812,693  $   1,931,075
Less total cash disbursements:        
Purchases  $      185,078  $      189,439    
Direct labor    $        86,875  $        82,875  $      249,750
Variable manufacturing OH    $        65,156  $        62,156  $      187,313
Fixed manufacturing OH  $        83,333    $        83,333  
Variable S&A  $        38,750  $        43,750    $      125,000
Fixed S&A    $        38,333  $        38,333  
Equipment  $      150,000    $      175,000  
Total cash disbursements    $      506,887    $   1,869,498
Cash available before financing  $        27,143  $      166,756  $        85,577  $        61,577
Financing:        
Borrowings (at beginnings of quarters)  $        24,000  $                -      $        24,000
Repayments  $                -    $                -    $        24,000  
Interest        
Total Financing      $      (25,080)  
Ending Cash balance  $        51,143    $        60,497  $        60,497
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
Recommended textbooks for you
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Quickbooks Online Accounting
Quickbooks Online Accounting
Accounting
ISBN:
9780357391693
Author:
Owen
Publisher:
Cengage
Financial And Managerial Accounting
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Financial & Managerial Accounting
Financial & Managerial Accounting
Accounting
ISBN:
9781337119207
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning