SlideShare a Scribd company logo
1 of 1
Download to read offline
Blue Spruce Corporation is projecting a cash balance of $27,000 in its December 31,2021 ,
balance sheet. Blue Spruce's schedule of expected collections from customers for the first quarter
of 2022 shows total collections of $183,000. The schedule of expected payments for direct
materials for the first quarter of 2022 shows total payments of $44,000.0 ther information
gathered for the first quarter of 2022 is as follows: sale of equipment $3,000; direct labour
$64,000, manufacturing overhead $34,000; selling and administrative expenses $49,000; and
purchase of securities $12,000. Blue Spruce wants to maintain a balance of at least $24,000 cash
at the end of each quarter. Prepare a cash budget for the first quarter:

More Related Content

More from amanaharma262

Below is the balance sheet for Labyrinth Services Co., which contains.pdf
 Below is the balance sheet for Labyrinth Services Co., which contains.pdf Below is the balance sheet for Labyrinth Services Co., which contains.pdf
Below is the balance sheet for Labyrinth Services Co., which contains.pdfamanaharma262
 
Blossom Farms is a grower of hybrid seed corn for Bend Genetics Corpo.pdf
 Blossom Farms is a grower of hybrid seed corn for Bend Genetics Corpo.pdf Blossom Farms is a grower of hybrid seed corn for Bend Genetics Corpo.pdf
Blossom Farms is a grower of hybrid seed corn for Bend Genetics Corpo.pdfamanaharma262
 
Blasio Company collects a deposit from a customer when a custom p.pdf
 Blasio Company collects a deposit from a customer when a custom p.pdf Blasio Company collects a deposit from a customer when a custom p.pdf
Blasio Company collects a deposit from a customer when a custom p.pdfamanaharma262
 
Below is a partially completed weekly payroll register for Tart and P.pdf
 Below is a partially completed weekly payroll register for Tart and P.pdf Below is a partially completed weekly payroll register for Tart and P.pdf
Below is a partially completed weekly payroll register for Tart and P.pdfamanaharma262
 
BIOL-104114 spring 2023 This practice worksheet will have you spendi.pdf
 BIOL-104114 spring 2023 This practice worksheet will have you spendi.pdf BIOL-104114 spring 2023 This practice worksheet will have you spendi.pdf
BIOL-104114 spring 2023 This practice worksheet will have you spendi.pdfamanaharma262
 
Beth, Steph, and Linda have been operating a small gift shop for seve.pdf
 Beth, Steph, and Linda have been operating a small gift shop for seve.pdf Beth, Steph, and Linda have been operating a small gift shop for seve.pdf
Beth, Steph, and Linda have been operating a small gift shop for seve.pdfamanaharma262
 
BierCo is a beer company based in Germany. You purchased the stock in.pdf
 BierCo is a beer company based in Germany. You purchased the stock in.pdf BierCo is a beer company based in Germany. You purchased the stock in.pdf
BierCo is a beer company based in Germany. You purchased the stock in.pdfamanaharma262
 
Best Books, an online book retailer, has two operating departments-co.pdf
 Best Books, an online book retailer, has two operating departments-co.pdf Best Books, an online book retailer, has two operating departments-co.pdf
Best Books, an online book retailer, has two operating departments-co.pdfamanaharma262
 
Bernes Kennel uses tenant-days as its measure of activity; an animal .pdf
 Bernes Kennel uses tenant-days as its measure of activity; an animal .pdf Bernes Kennel uses tenant-days as its measure of activity; an animal .pdf
Bernes Kennel uses tenant-days as its measure of activity; an animal .pdfamanaharma262
 
Being able to spot the next rogue wave macro trend before your comp.pdf
 Being able to spot the next rogue wave macro trend before your comp.pdf Being able to spot the next rogue wave macro trend before your comp.pdf
Being able to spot the next rogue wave macro trend before your comp.pdfamanaharma262
 

More from amanaharma262 (10)

Below is the balance sheet for Labyrinth Services Co., which contains.pdf
 Below is the balance sheet for Labyrinth Services Co., which contains.pdf Below is the balance sheet for Labyrinth Services Co., which contains.pdf
Below is the balance sheet for Labyrinth Services Co., which contains.pdf
 
Blossom Farms is a grower of hybrid seed corn for Bend Genetics Corpo.pdf
 Blossom Farms is a grower of hybrid seed corn for Bend Genetics Corpo.pdf Blossom Farms is a grower of hybrid seed corn for Bend Genetics Corpo.pdf
Blossom Farms is a grower of hybrid seed corn for Bend Genetics Corpo.pdf
 
Blasio Company collects a deposit from a customer when a custom p.pdf
 Blasio Company collects a deposit from a customer when a custom p.pdf Blasio Company collects a deposit from a customer when a custom p.pdf
Blasio Company collects a deposit from a customer when a custom p.pdf
 
Below is a partially completed weekly payroll register for Tart and P.pdf
 Below is a partially completed weekly payroll register for Tart and P.pdf Below is a partially completed weekly payroll register for Tart and P.pdf
Below is a partially completed weekly payroll register for Tart and P.pdf
 
BIOL-104114 spring 2023 This practice worksheet will have you spendi.pdf
 BIOL-104114 spring 2023 This practice worksheet will have you spendi.pdf BIOL-104114 spring 2023 This practice worksheet will have you spendi.pdf
BIOL-104114 spring 2023 This practice worksheet will have you spendi.pdf
 
Beth, Steph, and Linda have been operating a small gift shop for seve.pdf
 Beth, Steph, and Linda have been operating a small gift shop for seve.pdf Beth, Steph, and Linda have been operating a small gift shop for seve.pdf
Beth, Steph, and Linda have been operating a small gift shop for seve.pdf
 
BierCo is a beer company based in Germany. You purchased the stock in.pdf
 BierCo is a beer company based in Germany. You purchased the stock in.pdf BierCo is a beer company based in Germany. You purchased the stock in.pdf
BierCo is a beer company based in Germany. You purchased the stock in.pdf
 
Best Books, an online book retailer, has two operating departments-co.pdf
 Best Books, an online book retailer, has two operating departments-co.pdf Best Books, an online book retailer, has two operating departments-co.pdf
Best Books, an online book retailer, has two operating departments-co.pdf
 
Bernes Kennel uses tenant-days as its measure of activity; an animal .pdf
 Bernes Kennel uses tenant-days as its measure of activity; an animal .pdf Bernes Kennel uses tenant-days as its measure of activity; an animal .pdf
Bernes Kennel uses tenant-days as its measure of activity; an animal .pdf
 
Being able to spot the next rogue wave macro trend before your comp.pdf
 Being able to spot the next rogue wave macro trend before your comp.pdf Being able to spot the next rogue wave macro trend before your comp.pdf
Being able to spot the next rogue wave macro trend before your comp.pdf
 

Recently uploaded

Difference Between Search & Browse Methods in Odoo 17
Difference Between Search & Browse Methods in Odoo 17Difference Between Search & Browse Methods in Odoo 17
Difference Between Search & Browse Methods in Odoo 17Celine George
 
Q4 English4 Week3 PPT Melcnmg-based.pptx
Q4 English4 Week3 PPT Melcnmg-based.pptxQ4 English4 Week3 PPT Melcnmg-based.pptx
Q4 English4 Week3 PPT Melcnmg-based.pptxnelietumpap1
 
Science 7 Quarter 4 Module 2: Natural Resources.pptx
Science 7 Quarter 4 Module 2: Natural Resources.pptxScience 7 Quarter 4 Module 2: Natural Resources.pptx
Science 7 Quarter 4 Module 2: Natural Resources.pptxMaryGraceBautista27
 
Barangay Council for the Protection of Children (BCPC) Orientation.pptx
Barangay Council for the Protection of Children (BCPC) Orientation.pptxBarangay Council for the Protection of Children (BCPC) Orientation.pptx
Barangay Council for the Protection of Children (BCPC) Orientation.pptxCarlos105
 
Earth Day Presentation wow hello nice great
Earth Day Presentation wow hello nice greatEarth Day Presentation wow hello nice great
Earth Day Presentation wow hello nice greatYousafMalik24
 
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...Postal Advocate Inc.
 
Computed Fields and api Depends in the Odoo 17
Computed Fields and api Depends in the Odoo 17Computed Fields and api Depends in the Odoo 17
Computed Fields and api Depends in the Odoo 17Celine George
 
Gas measurement O2,Co2,& ph) 04/2024.pptx
Gas measurement O2,Co2,& ph) 04/2024.pptxGas measurement O2,Co2,& ph) 04/2024.pptx
Gas measurement O2,Co2,& ph) 04/2024.pptxDr.Ibrahim Hassaan
 
How to Add Barcode on PDF Report in Odoo 17
How to Add Barcode on PDF Report in Odoo 17How to Add Barcode on PDF Report in Odoo 17
How to Add Barcode on PDF Report in Odoo 17Celine George
 
Field Attribute Index Feature in Odoo 17
Field Attribute Index Feature in Odoo 17Field Attribute Index Feature in Odoo 17
Field Attribute Index Feature in Odoo 17Celine George
 
Full Stack Web Development Course for Beginners
Full Stack Web Development Course  for BeginnersFull Stack Web Development Course  for Beginners
Full Stack Web Development Course for BeginnersSabitha Banu
 
Proudly South Africa powerpoint Thorisha.pptx
Proudly South Africa powerpoint Thorisha.pptxProudly South Africa powerpoint Thorisha.pptx
Proudly South Africa powerpoint Thorisha.pptxthorishapillay1
 
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)lakshayb543
 
GRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTS
GRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTSGRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTS
GRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTSJoshuaGantuangco2
 
ENGLISH6-Q4-W3.pptxqurter our high choom
ENGLISH6-Q4-W3.pptxqurter our high choomENGLISH6-Q4-W3.pptxqurter our high choom
ENGLISH6-Q4-W3.pptxqurter our high choomnelietumpap1
 

Recently uploaded (20)

Difference Between Search & Browse Methods in Odoo 17
Difference Between Search & Browse Methods in Odoo 17Difference Between Search & Browse Methods in Odoo 17
Difference Between Search & Browse Methods in Odoo 17
 
Q4 English4 Week3 PPT Melcnmg-based.pptx
Q4 English4 Week3 PPT Melcnmg-based.pptxQ4 English4 Week3 PPT Melcnmg-based.pptx
Q4 English4 Week3 PPT Melcnmg-based.pptx
 
Science 7 Quarter 4 Module 2: Natural Resources.pptx
Science 7 Quarter 4 Module 2: Natural Resources.pptxScience 7 Quarter 4 Module 2: Natural Resources.pptx
Science 7 Quarter 4 Module 2: Natural Resources.pptx
 
FINALS_OF_LEFT_ON_C'N_EL_DORADO_2024.pptx
FINALS_OF_LEFT_ON_C'N_EL_DORADO_2024.pptxFINALS_OF_LEFT_ON_C'N_EL_DORADO_2024.pptx
FINALS_OF_LEFT_ON_C'N_EL_DORADO_2024.pptx
 
Barangay Council for the Protection of Children (BCPC) Orientation.pptx
Barangay Council for the Protection of Children (BCPC) Orientation.pptxBarangay Council for the Protection of Children (BCPC) Orientation.pptx
Barangay Council for the Protection of Children (BCPC) Orientation.pptx
 
Earth Day Presentation wow hello nice great
Earth Day Presentation wow hello nice greatEarth Day Presentation wow hello nice great
Earth Day Presentation wow hello nice great
 
YOUVE_GOT_EMAIL_PRELIMS_EL_DORADO_2024.pptx
YOUVE_GOT_EMAIL_PRELIMS_EL_DORADO_2024.pptxYOUVE_GOT_EMAIL_PRELIMS_EL_DORADO_2024.pptx
YOUVE_GOT_EMAIL_PRELIMS_EL_DORADO_2024.pptx
 
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
 
Computed Fields and api Depends in the Odoo 17
Computed Fields and api Depends in the Odoo 17Computed Fields and api Depends in the Odoo 17
Computed Fields and api Depends in the Odoo 17
 
Gas measurement O2,Co2,& ph) 04/2024.pptx
Gas measurement O2,Co2,& ph) 04/2024.pptxGas measurement O2,Co2,& ph) 04/2024.pptx
Gas measurement O2,Co2,& ph) 04/2024.pptx
 
How to Add Barcode on PDF Report in Odoo 17
How to Add Barcode on PDF Report in Odoo 17How to Add Barcode on PDF Report in Odoo 17
How to Add Barcode on PDF Report in Odoo 17
 
Field Attribute Index Feature in Odoo 17
Field Attribute Index Feature in Odoo 17Field Attribute Index Feature in Odoo 17
Field Attribute Index Feature in Odoo 17
 
Full Stack Web Development Course for Beginners
Full Stack Web Development Course  for BeginnersFull Stack Web Development Course  for Beginners
Full Stack Web Development Course for Beginners
 
Proudly South Africa powerpoint Thorisha.pptx
Proudly South Africa powerpoint Thorisha.pptxProudly South Africa powerpoint Thorisha.pptx
Proudly South Africa powerpoint Thorisha.pptx
 
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
 
LEFT_ON_C'N_ PRELIMS_EL_DORADO_2024.pptx
LEFT_ON_C'N_ PRELIMS_EL_DORADO_2024.pptxLEFT_ON_C'N_ PRELIMS_EL_DORADO_2024.pptx
LEFT_ON_C'N_ PRELIMS_EL_DORADO_2024.pptx
 
Raw materials used in Herbal Cosmetics.pptx
Raw materials used in Herbal Cosmetics.pptxRaw materials used in Herbal Cosmetics.pptx
Raw materials used in Herbal Cosmetics.pptx
 
GRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTS
GRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTSGRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTS
GRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTS
 
ENGLISH6-Q4-W3.pptxqurter our high choom
ENGLISH6-Q4-W3.pptxqurter our high choomENGLISH6-Q4-W3.pptxqurter our high choom
ENGLISH6-Q4-W3.pptxqurter our high choom
 
TataKelola dan KamSiber Kecerdasan Buatan v022.pdf
TataKelola dan KamSiber Kecerdasan Buatan v022.pdfTataKelola dan KamSiber Kecerdasan Buatan v022.pdf
TataKelola dan KamSiber Kecerdasan Buatan v022.pdf
 

Blue Spruce Corporation is projecting a cash balance of $27,000 in it.pdf

  • 1. Blue Spruce Corporation is projecting a cash balance of $27,000 in its December 31,2021 , balance sheet. Blue Spruce's schedule of expected collections from customers for the first quarter of 2022 shows total collections of $183,000. The schedule of expected payments for direct materials for the first quarter of 2022 shows total payments of $44,000.0 ther information gathered for the first quarter of 2022 is as follows: sale of equipment $3,000; direct labour $64,000, manufacturing overhead $34,000; selling and administrative expenses $49,000; and purchase of securities $12,000. Blue Spruce wants to maintain a balance of at least $24,000 cash at the end of each quarter. Prepare a cash budget for the first quarter: