Danner Company expects to have a cash balance of $48,150 on January 1, 2020. Relevant monthly budget data for the first 2 months of 2020 are as follows. Collections from customers: January $90,950, February $160,500. Payments for direct materials: January $53,500, February $80,250. Direct labor: January $32,100, February $48,150. Wages are paid in the month they are incurred. Manufacturing overhead: January $22,470, February $26,750. These costs include depreciation of $1,605 per month. All other overhead costs are paid as incurred. Selling and administrative expenses: January $16,050, February $21,400. These costs are exclusive of depreciation. They are paid as incurred. Sales of marketable securities in January are expected to realize $12,840 in cash. Danner Company has a line of credit at a local bank that enables it to borrow up to $26,750. The company wants to maintain a minimum monthly cash balance of $21,400. Prepare a cash budget for January and February.

Managerial Accounting
15th Edition
ISBN:9781337912020
Author:Carl Warren, Ph.d. Cma William B. Tayler
Publisher:Carl Warren, Ph.d. Cma William B. Tayler
Chapter8: Budgeting
Section: Chapter Questions
Problem 5PB: Cash budget The controller of Mercury Shoes Inc. instructs you to prepare a monthly cash budget for...
icon
Related questions
icon
Concept explainers
Question

Danner Company expects to have a cash balance of $48,150 on January 1, 2020. Relevant monthly budget data for the first 2 months of 2020 are as follows.

Collections from customers: January $90,950, February $160,500.
Payments for direct materials: January $53,500, February $80,250.
Direct labor: January $32,100, February $48,150. Wages are paid in the month they are incurred.
Manufacturing overhead: January $22,470, February $26,750. These costs include depreciation of $1,605 per month. All other overhead costs are paid as incurred.
Selling and administrative expenses: January $16,050, February $21,400. These costs are exclusive of depreciation. They are paid as incurred.


Sales of marketable securities in January are expected to realize $12,840 in cash. Danner Company has a line of credit at a local bank that enables it to borrow up to $26,750. The company wants to maintain a minimum monthly cash balance of $21,400.

Prepare a cash budget for January and February.

DANNER COMPANY
Cash Budget
choose the accounting period                                                           For the Two Months Ending February 28, 2020February 28, 2020For the Quarter Ending February 28, 2020
   
January
 
February
select an opening cash budget item                                                           Beginning Cash BalanceBorrowingsCollections from CustomersDirect LaborDirect MaterialsDisbursementsEnding Cash BalanceExcess (Deficiency) of Available Cash Over Cash DisbursementsFinancingManufacturing OverheadReceiptsRepaymentsSale of Marketable SecuritiesSelling and Administrative ExpensesTotal Available CashTotal DisbursementsTotal Receipts
 
$enter a dollar amount 
 
 
select between addition and deduction                                                           AddLess: select an opening name for section one                                                            Beginning Cash BalanceBorrowingsCollections from CustomersDirect LaborDirect MaterialsDisbursementsEnding Cash BalanceExcess (Deficiency) of Available Cash Over Cash DisbursementsFinancingManufacturing OverheadReceiptsRepaymentsSale of Marketable SecuritiesSelling and Administrative ExpensesTotal Available CashTotal DisbursementsTotal Receipts
       
select a cash budget item                                                           Beginning Cash BalanceBorrowingsCollections from CustomersDirect LaborDirect MaterialsDisbursementsEnding Cash BalanceExcess (Deficiency) of Available Cash Over Cash DisbursementsFinancingManufacturing OverheadReceiptsRepaymentsSale of Marketable SecuritiesSelling and Administrative ExpensesTotal Available CashTotal DisbursementsTotal Receipts
 
enter a dollar amount
   
select a cash budget item
  enter a dollar amount    
select a closing name for section one
  enter a total amount for section one    
select a summarizing line for the first part 
  enter a total amount for the first part    
select between addition and deduction                                                           AddLess: select an opening name for section two                                                            Beginning Cash BalanceBorrowingsCollections from CustomersDirect LaborDirect MaterialsDisbursementsEnding Cash BalanceExcess (Deficiency) of Available Cash Over Cash DisbursementsFinancingManufacturing OverheadReceiptsRepaymentsSale of Marketable SecuritiesSelling and Administrative ExpensesTotal Available CashTotal DisbursementsTotal Receipts
       
select a cash budget item
 
enter a dollar amount
   
select a cash budget item
 
enter a dollar amount
   
select a cash budget item
 
enter a dollar amount
   
select a cash budget item
  enter a dollar amount    
select a closing name for section two
  enter a total amount for section two    
select a summarizing line for the second part
  enter a total amount for the second part    
select an opening name for section three
       
select between addition and deduction                                                           AddLess: select a cash budget item                                                            Beginning Cash BalanceBorrowingsCollections from CustomersDirect LaborDirect MaterialsDisbursementsEnding Cash BalanceExcess (Deficiency) of Available Cash Over Cash DisbursementsFinancingManufacturing OverheadReceiptsRepaymentsSale of Marketable SecuritiesSelling and Administrative ExpensesTotal Available CashTotal DisbursementsTotal Receipts
 
enter a dollar amount
   
select between addition and deduction                                                           AddLess: 
  enter a dollar amount    
select a closing cash budget item
  $enter a total amount for the cash budget     
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Financial And Managerial Accounting
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Principles of Cost Accounting
Principles of Cost Accounting
Accounting
ISBN:
9781305087408
Author:
Edward J. Vanderbeck, Maria R. Mitchell
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College