Bonita Company expects to have a cash balance of $52,200 on January 1, 2022. Relevant monthly budget data for the first 2 months of 2022 are as follows. Collections from customers: January $98,600, February $174,000. Payments for direct materials: January $58,000, February $87,000. Direct labor: January $34,800, February $52,200. Wages are paid in the month they are incurred. Manufacturing overhead: January $24,360, February $29,000. These costs include depreciation of $1,740 per month. All other overhead costs are paid as incurred. Selling and administrative expenses: January $17,400, February $23,200. These costs are exclusive of depreciation. They are paid as incurred. Sales of marketable securities in January are expected to realize $13,920 in cash. Bonita Company has a line of credit at a local bank that enables it to borrow up to $29,000. The company wants to maintain a minimum monthly cash balance of $23,200. Prepare a cash budget for January and February.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question

Please do not give solution in image format thanku 

Bonita Company expects to have a cash balance of $52,200 on January 1, 2022. Relevant monthly budget data for the first 2 months of
2022 are as follows.
Collections from customers: January $98,600, February $174,000.
Payments for direct materials: January $58,000, February $87,000.
Direct labor: January $34,800, February $52,200. Wages are paid in the month they are incurred.
Manufacturing overhead: January $24,360, February $29,000. These costs include depreciation of $1,740 per month. All other
overhead costs are paid as incurred.
Selling and administrative expenses: January $17,400, February $23,200. These costs are exclusive of depreciation. They are paid as
incurred.
Sales of marketable securities in January are expected to realize $13,920 in cash. Bonita Company has a line of credit at a local bank
that enables it to borrow up to $29,000. The company wants to maintain a minimum monthly cash balance of $23,200.
Prepare a cash budget for January and February.
VI
BONITA COMPANY
Cash Budget
>
<
January
Februar
Transcribed Image Text:Bonita Company expects to have a cash balance of $52,200 on January 1, 2022. Relevant monthly budget data for the first 2 months of 2022 are as follows. Collections from customers: January $98,600, February $174,000. Payments for direct materials: January $58,000, February $87,000. Direct labor: January $34,800, February $52,200. Wages are paid in the month they are incurred. Manufacturing overhead: January $24,360, February $29,000. These costs include depreciation of $1,740 per month. All other overhead costs are paid as incurred. Selling and administrative expenses: January $17,400, February $23,200. These costs are exclusive of depreciation. They are paid as incurred. Sales of marketable securities in January are expected to realize $13,920 in cash. Bonita Company has a line of credit at a local bank that enables it to borrow up to $29,000. The company wants to maintain a minimum monthly cash balance of $23,200. Prepare a cash budget for January and February. VI BONITA COMPANY Cash Budget > < January Februar
1
Sale of Marketable Securities
Beginning Cash Balance
Excess (Deficiency) of Available Cash Over Cash Disbursements
Total Disbursements
Direct Materials
Financing
Manufacturing Overhead
Collections from Customers
Borrowings
Total Available Cash
Selling and Administrative Expenses
Total Receipts
Repayments
Ending Cash Balance
Direct Labor
Disbursements
Receipts
<
<
GA
January
LA
Februar
Transcribed Image Text:1 Sale of Marketable Securities Beginning Cash Balance Excess (Deficiency) of Available Cash Over Cash Disbursements Total Disbursements Direct Materials Financing Manufacturing Overhead Collections from Customers Borrowings Total Available Cash Selling and Administrative Expenses Total Receipts Repayments Ending Cash Balance Direct Labor Disbursements Receipts < < GA January LA Februar
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

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
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education