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.
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
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 |
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
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 |
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images