Question

Danner Company expects to have a cash balance of $58,050 on January 1, 2017. Relevant monthly budget data for the first 2 months of 2017 are as follows.

Collections from customers: January $109,650, February $193,500.

Payments for direct materials: January $64,500, February $96,750.

Direct labor: January $38,700, February $58,050. Wages are paid in the month they are incurred.

Manufacturing overhead: January $27,090, February $32,250. These costs include depreciation of $1,935 per month. All other overhead costs are paid as incurred.

Selling and administrative expenses: January $19,350, February $25,800. These costs are exclusive of depreciation. They are paid as incurred.

Sales of marketable securities in January are expected to realize $15,480 in cash. Danner Company has a line of credit at a local bank that enables it to borrow up to $32,250. The company wants to maintain a minimum monthly cash balance of $25,800.

Prepare a cash budget for January and February. (Do not leave any answer field blank. Enter "0" for the amounts.)

answer choices:

Repayments Selling and Administrative Expenses Manufacturing Overhead Total Available Cash Receipts Sale of Marketable Securities Beginning Cash Balance Total Receipts Total Disbursements Ending Cash Balance Direct Materials Collections from Customers Disbursements Financing Borrowings Direct Labor Excess (Deficiency) of Available Cash Over Cash Disbursements

Answer 1

Damer Com Cash Budge pauy Pariculas egincadh hak 58 0 SO$35, 115 cer shona ens-ㄧㄧㄧㄧ-1.09650 | 193500 93900 awarlable Cash 189.180 238,975 Direct mateials Directtabour CY500 961S0 reatend-一ㄧ一一25.is5_-_Bo,45 25800 4.105 1O 915 8,06o LA Selling and aodl ministratire 19,350 expenses 35415 nan Cu T 740 men $ 35 75 | t25800 Endny ice Cas