Reference no: EM132731781

Problem - Danner Company expects to have a cash balance of $60,435 on January 1, 2017. Relevant monthly budget data for the first 2 months of 2017 are as follows.

Collections from customers: January $114,155, February $201,750.

Payments for direct materials: January $67,150, February $100,725.

Direct labor: January $40,290, February $60,435. Wages are paid in the month they are incurred.

Manufacturing overhead: January $28,203, February $33,575. These costs include depreciation of $2,017 per month. All other overhead costs are paid as incurred.

Selling and administrative expenses: January $20,175, February $26,863. These costs are exclusive of depreciation. They are paid as incurred.

Sales of marketable securities in January are expected to realize $16,116 in cash. Danner Company has a line of credit at a local bank that enables it to borrow up to $33,575. The company wants to maintain a minimum monthly cash balance of $26,860.

Required - Prepare a cash budget for January and February.