SlideShare a Scribd company logo
1 of 2
Danner Company expects to have a cash balance of $64,216 on January 1, 2014. Relevant
monthly budget data for the first 2 months of 2014 are as follows. Collections Collections from
customers: January $118,660, February $209,400. Payments for direct materlals: January
$69,800, February $97,720 ufacturind anuary $41.685: January se 560, Febru Selling and
adminlstrative expenses: January $20,940, February $27,920. These costs are exclusive of
depreciation. They are pald as Incurred e36 per DIrect labor: January $41,880, February $62,820.
Wages are pald in the month they are Incurred. Manufacturing overhead: January $29,316,
February $34,900. These costs Include of $1,396 per month. All other overhead costs are pald as
Incurred. are pald as depreciation month. All rhead cos Sales of marketable securitles In January
are expected to realize $13,960 In cash. Danner Company has a line of credit at a local bank that
enables it to borrow up to $34,900. The company wants to malntaln a minlmum monthly cash
balance of $27,920. securities at enables t to borrow monthly ca bank that maintaln a a minimum
Prepare a cash budget for January and February DANNER COMPANY Cash Budget For the
Two Months Ending February 28, 2014 Jan
Solution
Statement showing cash budget for January and February Particulars January February Opening
Balance                         64,216.00
                       36,296.00 Collections from customers
                      118,660.00
                     209,400.00 Payment for Direct Materials
                      (69,800.00)
                     (97,720.00) Direct Labour
                      (41,880.00)
                     (62,820.00) Manufacturing Overhead
excluding depreciation since depr is non cash expense
                      (27,920.00)
                     (33,504.00) Selling and admin exp
                      (20,940.00)
                     (27,920.00) Sales of Marketable securities
                        13,960.00
                                       -
  Closing bal before adj                         36,296.00
                       23,732.00 Minimum Balance required
                        27,920.00
                       27,920.00 Loan taken
                                       Â
-Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 4,188.00 Balance at end
                        36,296.00
                       27,920.00

More Related Content

More from earleanp

Create your own variant of both a hiring and a termination policy rela.docx
Create your own variant of both a hiring and a termination policy rela.docxCreate your own variant of both a hiring and a termination policy rela.docx
Create your own variant of both a hiring and a termination policy rela.docx
earleanp
 
Determine the valuation of long-term liabilities- Donald Lennon is the.docx
Determine the valuation of long-term liabilities- Donald Lennon is the.docxDetermine the valuation of long-term liabilities- Donald Lennon is the.docx
Determine the valuation of long-term liabilities- Donald Lennon is the.docx
earleanp
 
Describe three of the following attack types in the Operation Security.docx
Describe three of the following attack types in the Operation Security.docxDescribe three of the following attack types in the Operation Security.docx
Describe three of the following attack types in the Operation Security.docx
earleanp
 
Describes the concept of ADTS and illustrates the concept with three o.docx
Describes the concept of ADTS and illustrates the concept with three o.docxDescribes the concept of ADTS and illustrates the concept with three o.docx
Describes the concept of ADTS and illustrates the concept with three o.docx
earleanp
 
Describe- manage- and install Active Directory replication- federation.docx
Describe- manage- and install Active Directory replication- federation.docxDescribe- manage- and install Active Directory replication- federation.docx
Describe- manage- and install Active Directory replication- federation.docx
earleanp
 
Describe the process to start and restart apache on CENTOS command lin.docx
Describe the process to start and restart apache on CENTOS command lin.docxDescribe the process to start and restart apache on CENTOS command lin.docx
Describe the process to start and restart apache on CENTOS command lin.docx
earleanp
 
Describe- in your own words- the mechanism for establishing a HTTPS co.docx
Describe- in your own words- the mechanism for establishing a HTTPS co.docxDescribe- in your own words- the mechanism for establishing a HTTPS co.docx
Describe- in your own words- the mechanism for establishing a HTTPS co.docx
earleanp
 
Describe the process of creating and exporting a schedule report for t.docx
Describe the process of creating and exporting a schedule report for t.docxDescribe the process of creating and exporting a schedule report for t.docx
Describe the process of creating and exporting a schedule report for t.docx
earleanp
 
Describe the principal technologies that have shaped contemporary tele.docx
Describe the principal technologies that have shaped contemporary tele.docxDescribe the principal technologies that have shaped contemporary tele.docx
Describe the principal technologies that have shaped contemporary tele.docx
earleanp
 
Describe the typical duties of a security manager that are strictly ma.docx
Describe the typical duties of a security manager that are strictly ma.docxDescribe the typical duties of a security manager that are strictly ma.docx
Describe the typical duties of a security manager that are strictly ma.docx
earleanp
 
Describe the four categories of international airports in the federal.docx
Describe the four categories of international airports in the federal.docxDescribe the four categories of international airports in the federal.docx
Describe the four categories of international airports in the federal.docx
earleanp
 
Describe the major types of VPNs and technologies- protocols- and serv.docx
Describe the major types of VPNs and technologies- protocols- and serv.docxDescribe the major types of VPNs and technologies- protocols- and serv.docx
Describe the major types of VPNs and technologies- protocols- and serv.docx
earleanp
 
Describe the different metrics that BGP can use in building a routing.docx
Describe the different metrics that BGP can use in building a routing.docxDescribe the different metrics that BGP can use in building a routing.docx
Describe the different metrics that BGP can use in building a routing.docx
earleanp
 
Describe the ethnic city and the benefit of ethnic communiti- (-I need.docx
Describe the ethnic city and the benefit of ethnic communiti- (-I need.docxDescribe the ethnic city and the benefit of ethnic communiti- (-I need.docx
Describe the ethnic city and the benefit of ethnic communiti- (-I need.docx
earleanp
 
Describe the different types of qualitative analysis and indicate whic.docx
Describe the different types of qualitative analysis and indicate whic.docxDescribe the different types of qualitative analysis and indicate whic.docx
Describe the different types of qualitative analysis and indicate whic.docx
earleanp
 
Describe neo-evolution- What is it and what are its primary tenets- Pr.docx
Describe neo-evolution- What is it and what are its primary tenets- Pr.docxDescribe neo-evolution- What is it and what are its primary tenets- Pr.docx
Describe neo-evolution- What is it and what are its primary tenets- Pr.docx
earleanp
 
Describe ip protocol security pros and cons-SolutionIP Protocol Securi.docx
Describe ip protocol security pros and cons-SolutionIP Protocol Securi.docxDescribe ip protocol security pros and cons-SolutionIP Protocol Securi.docx
Describe ip protocol security pros and cons-SolutionIP Protocol Securi.docx
earleanp
 
Describe core competencies and their relationship to operations manage.docx
Describe core competencies and their relationship to operations manage.docxDescribe core competencies and their relationship to operations manage.docx
Describe core competencies and their relationship to operations manage.docx
earleanp
 
Describe in detail a man-in-the-middle attack on the Diffie-Hellman ke.docx
Describe in detail a man-in-the-middle attack on the Diffie-Hellman ke.docxDescribe in detail a man-in-the-middle attack on the Diffie-Hellman ke.docx
Describe in detail a man-in-the-middle attack on the Diffie-Hellman ke.docx
earleanp
 
Describe events that led to the signing of the Homeland Security Act 2.docx
Describe events that led to the signing of the Homeland Security Act 2.docxDescribe events that led to the signing of the Homeland Security Act 2.docx
Describe events that led to the signing of the Homeland Security Act 2.docx
earleanp
 

More from earleanp (20)

Create your own variant of both a hiring and a termination policy rela.docx
Create your own variant of both a hiring and a termination policy rela.docxCreate your own variant of both a hiring and a termination policy rela.docx
Create your own variant of both a hiring and a termination policy rela.docx
 
Determine the valuation of long-term liabilities- Donald Lennon is the.docx
Determine the valuation of long-term liabilities- Donald Lennon is the.docxDetermine the valuation of long-term liabilities- Donald Lennon is the.docx
Determine the valuation of long-term liabilities- Donald Lennon is the.docx
 
Describe three of the following attack types in the Operation Security.docx
Describe three of the following attack types in the Operation Security.docxDescribe three of the following attack types in the Operation Security.docx
Describe three of the following attack types in the Operation Security.docx
 
Describes the concept of ADTS and illustrates the concept with three o.docx
Describes the concept of ADTS and illustrates the concept with three o.docxDescribes the concept of ADTS and illustrates the concept with three o.docx
Describes the concept of ADTS and illustrates the concept with three o.docx
 
Describe- manage- and install Active Directory replication- federation.docx
Describe- manage- and install Active Directory replication- federation.docxDescribe- manage- and install Active Directory replication- federation.docx
Describe- manage- and install Active Directory replication- federation.docx
 
Describe the process to start and restart apache on CENTOS command lin.docx
Describe the process to start and restart apache on CENTOS command lin.docxDescribe the process to start and restart apache on CENTOS command lin.docx
Describe the process to start and restart apache on CENTOS command lin.docx
 
Describe- in your own words- the mechanism for establishing a HTTPS co.docx
Describe- in your own words- the mechanism for establishing a HTTPS co.docxDescribe- in your own words- the mechanism for establishing a HTTPS co.docx
Describe- in your own words- the mechanism for establishing a HTTPS co.docx
 
Describe the process of creating and exporting a schedule report for t.docx
Describe the process of creating and exporting a schedule report for t.docxDescribe the process of creating and exporting a schedule report for t.docx
Describe the process of creating and exporting a schedule report for t.docx
 
Describe the principal technologies that have shaped contemporary tele.docx
Describe the principal technologies that have shaped contemporary tele.docxDescribe the principal technologies that have shaped contemporary tele.docx
Describe the principal technologies that have shaped contemporary tele.docx
 
Describe the typical duties of a security manager that are strictly ma.docx
Describe the typical duties of a security manager that are strictly ma.docxDescribe the typical duties of a security manager that are strictly ma.docx
Describe the typical duties of a security manager that are strictly ma.docx
 
Describe the four categories of international airports in the federal.docx
Describe the four categories of international airports in the federal.docxDescribe the four categories of international airports in the federal.docx
Describe the four categories of international airports in the federal.docx
 
Describe the major types of VPNs and technologies- protocols- and serv.docx
Describe the major types of VPNs and technologies- protocols- and serv.docxDescribe the major types of VPNs and technologies- protocols- and serv.docx
Describe the major types of VPNs and technologies- protocols- and serv.docx
 
Describe the different metrics that BGP can use in building a routing.docx
Describe the different metrics that BGP can use in building a routing.docxDescribe the different metrics that BGP can use in building a routing.docx
Describe the different metrics that BGP can use in building a routing.docx
 
Describe the ethnic city and the benefit of ethnic communiti- (-I need.docx
Describe the ethnic city and the benefit of ethnic communiti- (-I need.docxDescribe the ethnic city and the benefit of ethnic communiti- (-I need.docx
Describe the ethnic city and the benefit of ethnic communiti- (-I need.docx
 
Describe the different types of qualitative analysis and indicate whic.docx
Describe the different types of qualitative analysis and indicate whic.docxDescribe the different types of qualitative analysis and indicate whic.docx
Describe the different types of qualitative analysis and indicate whic.docx
 
Describe neo-evolution- What is it and what are its primary tenets- Pr.docx
Describe neo-evolution- What is it and what are its primary tenets- Pr.docxDescribe neo-evolution- What is it and what are its primary tenets- Pr.docx
Describe neo-evolution- What is it and what are its primary tenets- Pr.docx
 
Describe ip protocol security pros and cons-SolutionIP Protocol Securi.docx
Describe ip protocol security pros and cons-SolutionIP Protocol Securi.docxDescribe ip protocol security pros and cons-SolutionIP Protocol Securi.docx
Describe ip protocol security pros and cons-SolutionIP Protocol Securi.docx
 
Describe core competencies and their relationship to operations manage.docx
Describe core competencies and their relationship to operations manage.docxDescribe core competencies and their relationship to operations manage.docx
Describe core competencies and their relationship to operations manage.docx
 
Describe in detail a man-in-the-middle attack on the Diffie-Hellman ke.docx
Describe in detail a man-in-the-middle attack on the Diffie-Hellman ke.docxDescribe in detail a man-in-the-middle attack on the Diffie-Hellman ke.docx
Describe in detail a man-in-the-middle attack on the Diffie-Hellman ke.docx
 
Describe events that led to the signing of the Homeland Security Act 2.docx
Describe events that led to the signing of the Homeland Security Act 2.docxDescribe events that led to the signing of the Homeland Security Act 2.docx
Describe events that led to the signing of the Homeland Security Act 2.docx
 

Recently uploaded

BASLIQ CURRENT LOOKBOOK LOOKBOOK(1) (1).pdf
BASLIQ CURRENT LOOKBOOK  LOOKBOOK(1) (1).pdfBASLIQ CURRENT LOOKBOOK  LOOKBOOK(1) (1).pdf
BASLIQ CURRENT LOOKBOOK LOOKBOOK(1) (1).pdf
SoniaTolstoy
 
Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...
Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...
Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...
fonyou31
 
1029 - Danh muc Sach Giao Khoa 10 . pdf
1029 -  Danh muc Sach Giao Khoa 10 . pdf1029 -  Danh muc Sach Giao Khoa 10 . pdf
1029 - Danh muc Sach Giao Khoa 10 . pdf
QucHHunhnh
 
The basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptxThe basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptx
heathfieldcps1
 
1029-Danh muc Sach Giao Khoa khoi 6.pdf
1029-Danh muc Sach Giao Khoa khoi  6.pdf1029-Danh muc Sach Giao Khoa khoi  6.pdf
1029-Danh muc Sach Giao Khoa khoi 6.pdf
QucHHunhnh
 
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Krashi Coaching
 

Recently uploaded (20)

The Most Excellent Way | 1 Corinthians 13
The Most Excellent Way | 1 Corinthians 13The Most Excellent Way | 1 Corinthians 13
The Most Excellent Way | 1 Corinthians 13
 
BASLIQ CURRENT LOOKBOOK LOOKBOOK(1) (1).pdf
BASLIQ CURRENT LOOKBOOK  LOOKBOOK(1) (1).pdfBASLIQ CURRENT LOOKBOOK  LOOKBOOK(1) (1).pdf
BASLIQ CURRENT LOOKBOOK LOOKBOOK(1) (1).pdf
 
Sanyam Choudhary Chemistry practical.pdf
Sanyam Choudhary Chemistry practical.pdfSanyam Choudhary Chemistry practical.pdf
Sanyam Choudhary Chemistry practical.pdf
 
Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...
Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...
Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...
 
fourth grading exam for kindergarten in writing
fourth grading exam for kindergarten in writingfourth grading exam for kindergarten in writing
fourth grading exam for kindergarten in writing
 
1029 - Danh muc Sach Giao Khoa 10 . pdf
1029 -  Danh muc Sach Giao Khoa 10 . pdf1029 -  Danh muc Sach Giao Khoa 10 . pdf
1029 - Danh muc Sach Giao Khoa 10 . pdf
 
Introduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The BasicsIntroduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The Basics
 
Web & Social Media Analytics Previous Year Question Paper.pdf
Web & Social Media Analytics Previous Year Question Paper.pdfWeb & Social Media Analytics Previous Year Question Paper.pdf
Web & Social Media Analytics Previous Year Question Paper.pdf
 
Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...
Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...
Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...
 
Disha NEET Physics Guide for classes 11 and 12.pdf
Disha NEET Physics Guide for classes 11 and 12.pdfDisha NEET Physics Guide for classes 11 and 12.pdf
Disha NEET Physics Guide for classes 11 and 12.pdf
 
Software Engineering Methodologies (overview)
Software Engineering Methodologies (overview)Software Engineering Methodologies (overview)
Software Engineering Methodologies (overview)
 
The basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptxThe basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptx
 
Advanced Views - Calendar View in Odoo 17
Advanced Views - Calendar View in Odoo 17Advanced Views - Calendar View in Odoo 17
Advanced Views - Calendar View in Odoo 17
 
1029-Danh muc Sach Giao Khoa khoi 6.pdf
1029-Danh muc Sach Giao Khoa khoi  6.pdf1029-Danh muc Sach Giao Khoa khoi  6.pdf
1029-Danh muc Sach Giao Khoa khoi 6.pdf
 
Interactive Powerpoint_How to Master effective communication
Interactive Powerpoint_How to Master effective communicationInteractive Powerpoint_How to Master effective communication
Interactive Powerpoint_How to Master effective communication
 
Arihant handbook biology for class 11 .pdf
Arihant handbook biology for class 11 .pdfArihant handbook biology for class 11 .pdf
Arihant handbook biology for class 11 .pdf
 
Paris 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activityParis 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activity
 
Mattingly "AI & Prompt Design: The Basics of Prompt Design"
Mattingly "AI & Prompt Design: The Basics of Prompt Design"Mattingly "AI & Prompt Design: The Basics of Prompt Design"
Mattingly "AI & Prompt Design: The Basics of Prompt Design"
 
social pharmacy d-pharm 1st year by Pragati K. Mahajan
social pharmacy d-pharm 1st year by Pragati K. Mahajansocial pharmacy d-pharm 1st year by Pragati K. Mahajan
social pharmacy d-pharm 1st year by Pragati K. Mahajan
 
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
 

Danner Company expects to have a cash balance of $64-216 on January 1-.docx

  • 1. Danner Company expects to have a cash balance of $64,216 on January 1, 2014. Relevant monthly budget data for the first 2 months of 2014 are as follows. Collections Collections from customers: January $118,660, February $209,400. Payments for direct materlals: January $69,800, February $97,720 ufacturind anuary $41.685: January se 560, Febru Selling and adminlstrative expenses: January $20,940, February $27,920. These costs are exclusive of depreciation. They are pald as Incurred e36 per DIrect labor: January $41,880, February $62,820. Wages are pald in the month they are Incurred. Manufacturing overhead: January $29,316, February $34,900. These costs Include of $1,396 per month. All other overhead costs are pald as Incurred. are pald as depreciation month. All rhead cos Sales of marketable securitles In January are expected to realize $13,960 In cash. Danner Company has a line of credit at a local bank that enables it to borrow up to $34,900. The company wants to malntaln a minlmum monthly cash balance of $27,920. securities at enables t to borrow monthly ca bank that maintaln a a minimum Prepare a cash budget for January and February DANNER COMPANY Cash Budget For the Two Months Ending February 28, 2014 Jan Solution Statement showing cash budget for January and February Particulars January February Opening Balance                         64,216.00                        36,296.00 Collections from customers                       118,660.00                      209,400.00 Payment for Direct Materials                       (69,800.00)                      (97,720.00) Direct Labour                       (41,880.00)                      (62,820.00) Manufacturing Overhead excluding depreciation since depr is non cash expense                       (27,920.00)                      (33,504.00) Selling and admin exp                       (20,940.00)                      (27,920.00) Sales of Marketable securities                         13,960.00                                        -   Closing bal before adj                         36,296.00                        23,732.00 Minimum Balance required                         27,920.00
  • 2.                        27,920.00 Loan taken                                         -                            4,188.00 Balance at end                         36,296.00                        27,920.00