Ivanhoe Company expects to have a cash balance of $49,400 on January 1, 2022. These are the relevant monthly budget data for the first two months of 2017. 1.Collections from customers: January $86,000, February $131,700 2.Payments to suppliers: January $45,600, February $50,300 3.Wages: January $34,300, February $40,300. Wages are paid in the month they are incurred. 4.Administrative expenses: January $24,300, February $33,000. These costs include depreciation of $1,300 per month. All other costs are paid as incurred. 5.Selling expenses: January $18,300, February $21,200. These costs are exclusive of depreciation. They are paid as incurred.       6.Sales of short-term investments in January are expected to realize $13,400 in cash. Ivanhoe has a line of credit at a local bank that enables it to borrow up to $40,300. The company wants to maintain a minimum monthly cash balance of $25,500.

Excel Applications for Accounting Principles
4th Edition
ISBN:9781111581565
Author:Gaylord N. Smith
Publisher:Gaylord N. Smith
Chapter22: Master Budget (master)
Section: Chapter Questions
Problem 3R: Review the completed master budget and answer the following questions: Is Ranger Industries...
icon
Related questions
icon
Concept explainers
Question

Ivanhoe Company expects to have a cash balance of $49,400 on January 1, 2022. These are the relevant monthly budget data for the first two months of 2017.

1.Collections from customers: January $86,000, February $131,700

2.Payments to suppliers: January $45,600, February $50,300

3.Wages: January $34,300, February $40,300. Wages are paid in the month they are incurred.

4.Administrative expenses: January $24,300, February $33,000. These costs include depreciation of $1,300 per month. All other costs are paid as incurred.

5.Selling expenses: January $18,300, February $21,200. These costs are exclusive of depreciation. They are paid as incurred.      

6.Sales of short-term investments in January are expected to realize $13,400 in cash. Ivanhoe has a line of credit at a local bank that enables it to borrow up to $40,300. The company wants to maintain a minimum monthly cash balance of $25,500.

Prepare a cash budget for January and February. (Do not leave any answer field blank. Enter O for amounts.)
IVANHOE COMPANY
Cash Budget
For the Months Ending January 30 and February 28, 2022
January
Beginning Cash Balance
$
49400
Add: Receipts
Collections from Customers
86000
Sale of Short-Term investments
13400
Receipts
148800
Total Available Cash
197400
Less: Disbursements
Payments to Suppliers
45600 i
Wages
34300 i
Administrative Expenses
24300
Selling Expenses
18300 i
Total Disbursements
122500
Excess (Deficiency) of Available Cash Over Disbursements
74900
Financing
Borrowings
Repayments
Ending Cash Balance
110
74900
February
$
$
74900
131700
0
206600
131700
50300 i
40300 i
33000
21200 i
144800
13100
12100
Transcribed Image Text:Prepare a cash budget for January and February. (Do not leave any answer field blank. Enter O for amounts.) IVANHOE COMPANY Cash Budget For the Months Ending January 30 and February 28, 2022 January Beginning Cash Balance $ 49400 Add: Receipts Collections from Customers 86000 Sale of Short-Term investments 13400 Receipts 148800 Total Available Cash 197400 Less: Disbursements Payments to Suppliers 45600 i Wages 34300 i Administrative Expenses 24300 Selling Expenses 18300 i Total Disbursements 122500 Excess (Deficiency) of Available Cash Over Disbursements 74900 Financing Borrowings Repayments Ending Cash Balance 110 74900 February $ $ 74900 131700 0 206600 131700 50300 i 40300 i 33000 21200 i 144800 13100 12100
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
Excel Applications for Accounting Principles
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Entrepreneurial Finance
Entrepreneurial Finance
Finance
ISBN:
9781337635653
Author:
Leach
Publisher:
Cengage
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Financial & Managerial Accounting
Financial & Managerial Accounting
Accounting
ISBN:
9781337119207
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
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