Nadia Company expects to have a cash balance of $44,800 on January 1, 2020 . Nadia has budgeted the following for the first two months of the year 2020: 1. Collections from customers: January $90,000; February $110,100. 2. Payments to suppliers: January $40,300; February $49,700. 3. Direct labour: January $29,800; February $35,000. Wages are paid in the month they are incurred. 4. Manufacturing overhead: January $24,900; February $29,800. Overhead costs are paid as incurred. 5. Selling and administrative expenses: January $16,100; February $21,800. These costs do not include depreciation and they are paid as incurred. Sales of investments in January are expected to realize $10,000 in cash. Nadia Company wants to keep a minimum monthly 6. cash balance of $20,000. Prepare a cash budget for January and February.

Answers

Answer 1

The ending cash balance for January is $78,500, and for February, it is $72,300.

Cash Budget for January and February
Cash balance for January 1, 2020 = $44,800
Minimum monthly cash balance = $20,000
Collections from customers:
January = $90,000
February = $110,100
Payments to suppliers:
January = $40,300
February = $49,700
Direct labor:
January = $29,800
February = $35,000
Manufacturing overhead:
January = $24,900
February = $29,800
Selling and administrative expenses:
January = $16,100
February = $21,800
Sales of investments in January = $10,000
Cash collections for January and February:
January = $90,000
February = $110,100
Total cash available for January:
Opening balance = $44,800
Collections = $90,000
Investment sale = $10,000
Total cash available = $144,800
Total cash disbursements for January:
Suppliers = $40,300
Direct labor = $29,800
Manufacturing overhead = $24,900
Selling and administrative expenses = $16,100
Total cash disbursements = $111,100
Net cash inflow for January:
Total cash available = $144,800
Total cash disbursements = $111,100
Net cash inflow = $33,700
Ending cash balance for January:
Opening cash balance = $44,800
Net cash inflow = $33,700
Ending cash balance = $78,500
Total cash available for February:
Opening cash balance = $20,000 (minimum monthly cash balance)
Collections = $110,100
Total cash available = $130,100
Total cash disbursements for February:
Suppliers = $49,700
Direct labor = $35,000
Manufacturing overhead = $29,800
Selling and administrative expenses = $21,800
Total cash disbursements = $136,300
Net cash outflow for February:
Total cash available = $130,100
Total cash disbursements = $136,300
Net cash outflow = -$6,200
Ending cash balance for February:
Opening cash balance = $78,500
Net cash outflow = -$6,200
Ending cash balance = $72,300
Thus, the total cash available for January and February is $144,800 and $130,100 respectively.

The net cash inflow for January is $33,700, and for February, the net cash outflow is -$6,200.

The ending cash balance for January is $78,500, and for February, it is $72,300.

To know more about Manufacturing visit:

https://brainly.com/question/29489393

#SPJ11


Related Questions

21 Dec The owner informed the accountant that he had taken sanitizer with a cost of R12 260.00 (excluding VAT) for his own use. 24 Dec Cash register till slips (16/12/2018 - 24/12/2018) for cash sales of: R44 464.00. Deposited 27 Dec 2018. 24 Dec The owner withdrew cash of R48 286.00 from the entity’s bank account to pay employee salaries. 6 FRK 121/122 Assignment Information 2022 29 Dec The owner instructed the accountant to calculate interest at 8% per annum on the balance owing by C Hemsworth which had been in arrears for 7 months at this date. 30 Dec An EFT of R6 000.00 was issued to the owner, for his personal cell phone account. 31 Dec A proof of payment via EFT was received for R600.00 from Martin Goodman Attorneys. Refer to letter received from the attorneys. 31 Dec Received an invoice from T Hardy for R4 020.00 in respect of office equipment purchased. The current residual value is estimated to be R1 020.00. 31 Dec Cash register till slips (27/12/2018 - 31/12/2018) for cash sales of: R64 108.00. Deposited 2 Jan 20X8. 31 Dec A direct deposit was received from Ragnarock Attorneys for R4 000.00 in respect of an amount that they collected for the account of L Loki. According to the accounting records, this amount had been written off as irrecoverable in a prior period. 31 Dec A EFT for R4 560.00 was issued for advertisements which appeared in local magazines during December 2018. 31 Dec Issued a credit sales invoice to R Downey for purchases of sanitizer R2 996.00. Invoice AB52 was subsequently received from H Cavill for the delivery costs of 10% (including VAT) on the value of the sanitizer sold to R Downey. 31 Dec Cash of R1 016.00 was withdrawn by the accountant from the entity’s bank account to re-instate the petty cash balance on hand to R1 600.00. 31 Dec Stan Lee, the owner has been discussing the sale of some office equipment with his close friend and they decided to finalise the deal before year-end. The equipment was initially purchased on 1 April 2015 for R16 000.00, and was sold to Tony Stark for R10 000.00 on 1 December 2018. No entry has been made for this transaction. Tony Stark is not registered as a VAT vendor, and agreed to pay the amount due before the end of June 2019. - All of the office equipment items on the asset register, except those purchased during the current year, were purchased and ready for use on 1 April 2015. - Office equipment is depreciated at 15% per annum in accordance with the reducing balance method. General Journal, Creditors ledger and Debtors Ledger ANSWER PLS.

Answers

General Journal, Creditors ledger, and Debtors Ledger are shown below.DateDetailsDebitCredit21 December 2018Consumables account - sanitizer purchased 14 119.00214 Inventory (Creditors) 14 119.0024 December 2018Bank account 48 286.00Owners drawings account 48 286.0024 December 2018Debtors account 44 464.00

Sales account 44 464.0029 December 2018Interest receivable account 800.00C Hemsworth account 800.0030 December 2018Owners drawings account 6 000.00Bank account 6 000.0031 December 2018Advertisement account 4 560.00Bank account 4 560.0031 December 2018Equipment account (including VAT) 4 020.00Input VAT account 560.00Creditors account (T Hardy) 4 580.0031 December 2018Sales account 2 996.00Debtors account (R Downey) 2 996.0031 December 2018Cost of sales account 299.60Input VAT account 26.40Consumables account 326.00(Invoice AB52 received from H Cavill)

31 December 2018Petty cash account 1 016.00Bank account 1 016.0025 February 2019Bank account 1 485.00Interest received account 35.00Debtors account (C Hemsworth) 1 450.00Creditors LedgerDateDetailsAmountAmountDateDetailsAmountAmount29 Dec 2018Interest charge 800.00C Hemsworth 800.0031 Dec 2018

Purchases 4 580.00T Hardy 4 580.00Debtors LedgerDateDetailsAmountAmount29 Dec 2018Interest 800.00C Hemsworth 800.0031 Dec 2018Sales 2 996.00R Downey 2 996.0031 Dec 2018Receipt 4 000.00L Loki 4 000.00

To know more about Inventory visit :

https://brainly.com/question/31827018

#SPJ11

currently the federal minimum wage is 7.25 should the federal government raise the minimum wage? why or why not?
How will this impact businesses and consumers? would there be any other things to vonsider if wages are raised?
Currently, the federal minimum wage is 7.25 should the federal government raise the minimum wage? why or why not?
How will this impact businesses and consumers? would there be any other things to consider if wages are raised?

Answers

Yes, the federal government should raise the minimum wage in order to provide a living wage for workers. The current minimum wage of $7.25 per hour has been in place since 2009, and it is no longer enough to cover basic living expenses
However, increasing the minimum wage would also have an impact on businesses and consumers. Businesses that employ minimum wage workers would see an increase in their labor costs, which could lead to higher prices for goods and services. Consumers would likely have to pay more for these goods and services, which could lead to a decrease in demand.

Additionally, there are other factors to consider if wages are raised. For example, some argue that raising the minimum wage could lead to job loss, as businesses may be forced to cut back on staff in order to offset the increased labor costs. Others argue that raising the minimum wage could lead to increased automation, as businesses look for ways to reduce their labor costs.
To know more about visit:

https://brainly.com/question/28222698

#SPJ11

Select one of the Financial principles, explain it in your own words and comment on what you understand is the importance of that principle in the world of business. Then tell at least one of the classmates about their contribution. They must have an external reference, beyond the textbook and place the external reference in APA format.

Answers

According to a study by Harry Markowitz, a Nobel laureate in Economics, diversification can significantly reduce risk without sacrificing returns (Markowitz, 1952).

One financial principle that is crucial in the world of business is the principle of diversification. Diversification refers to the practice of spreading investments across a variety of assets or securities to reduce risk. It involves creating a portfolio that includes different types of investments, such as stocks, bonds, real estate, and commodities, across various industries and geographic locations.

The importance of diversification lies in its ability to minimize the impact of individual investment losses. By diversifying, a business can reduce the risk of losing a substantial portion of its investment due to the poor performance of a single asset or sector. Diversification helps to smooth out investment returns over time, as losses in one area may be offset by gains in another.

Furthermore, diversification provides an opportunity for businesses to capture potential upside gains in different areas. By spreading investments across various assets, they can participate in the growth of different industries and take advantage of diverse market conditions.

For instance, I would like to share this insight with my classmate, John. John has been investing heavily in the technology sector, primarily focusing on software companies. I believe he should consider diversifying his portfolio to mitigate the risk associated with having all his investments in a single sector.

According to a study by Harry Markowitz, a Nobel laureate in Economics, diversification can significantly reduce risk without sacrificing returns (Markowitz, 1952).

Lean more about Economics from the link

https://brainly.com/question/17996535

#SPJ11

Click to see additional instructions The nominal interest rate is 12%. The tax rate on nominal interest is 25%. The after tax nominal interest rate is

Answers

The nominal interest rate refers to the interest rate before adjusting for inflation, while the after-tax nominal interest rate refers to the real interest rate adjusted for taxes. Therefore, the after-tax nominal interest rate is calculated by subtracting the tax rate from the nominal interest rate and calculating the remaining amount.

For example, given a nominal interest rate of 12% and a tax rate of 25%, the after-tax nominal interest rate is calculated as follows:

After-tax nominal interest rate = (1 - tax rate) × nominal interest rate= (1 - 0.25) × 12%

= 0.75 × 12%

= 9%

Therefore, the after-tax nominal interest rate is 9%. The after-tax nominal interest rate is the rate of return on an investment after taxes have been paid.

The after-tax nominal interest rate is used to compare the relative profitability of different investment opportunities. For example, if two investment opportunities have the same nominal interest rate but different tax rates, the after-tax nominal interest rate can help determine which investment opportunity is more profitable.

To know more about adjusting visit :

https://brainly.com/question/4692935

#SPJ11

Identify and discuss how the financing of the goods and services become critical in the chain of distribution. How would effectiveness and efficiency be inculcated in the chain of distribution and what are the impediments in such a system?

Answers

Financing of goods and services is critical in the distribution chain as it allows the chain to function and brings it all together. When there is no money, goods and services cannot move. Financing also enables producers to supply goods and services to wholesalers and distributors, which then enables the goods and services to be moved from the producer to the end consumer.

Effectiveness and efficiency can be inculcated in the distribution chain through various ways such as;1. Proper planning - this involves ensuring that the required resources such as transportation, warehouses, and personnel are available.2. Effective communication - the distribution chain involves several players.

It is therefore crucial that they communicate with each other effectively.3. Monitoring and Evaluation - Monitoring and evaluating the performance of the distribution chain helps identify areas that need improvement and also prevents challenges before they happen.

However, there are several impediments to an effective and efficient distribution chain. Some of these challenges include;1. Financial constraints - Distributors may lack enough funds to finance the distribution process.

2. Poor infrastructure - Lack of proper infrastructure like poor roads, electricity, and warehouses can hinder the movement of goods and services.3. Political instability - Political instability may disrupt the chain of distribution.

To know more about wholesalers visit:

https://brainly.com/question/31114366

#SPJ11

Other Questions
Select one of the Financial principles, explain it in your own words and comment on what you understand is the importance of that principle in the world of business. Then tell at least one of the classmates about their contribution. They must have an external reference, beyond the textbook and place the external reference in APA format. Which function is most likely graphed on the coordinate plane below? a) f(x) = 3x 11 b) f(x) = 4x + 12 c) f(x) = 4x + 13 d) f(x) = 5x 19 What is the use of pancreas in the human body Part C2 - Oxidation with Benedict's Solution Which of the two substances can be oxidized? What is the functional group for that substance? Write a balanced equation for the oxidation reaction with chr g what form would the general solution xt() have? [ii] if solutions move towards a line defined by vector When you graph a system and end up with 2 parallel lines the solution is? A piano tuner stretches a steel piano wire with a tension of 765 N. The steel wire has a length of 0. 600m and a mass of 4. 50g. What is the frequency f1 of the string's fundamental mode of vibration?Express your answer numerically in hertz using three significant figures Identify and discuss how the financing of the goods and services become critical in the chain of distribution. How would effectiveness and efficiency be inculcated in the chain of distribution and what are the impediments in such a system? For the given function, find (a) the equation of the secant line through the points where x has the given values and (b) the equation of the tangent line when x has the first value. y=f(x)=x^2+x;x=4,x=1 Suppose that in January a profit-maximizing firm has 25 employees. By February, the firm has decreased employment. One can infer that, when 25 employees are hired, theA) firm is losing market share.B) firm is minimizing losses.C) wage exceeds the value of the marginal product of labor.D) value of the marginal product of labor exceeds the wage A compound consisting of carbon and hydrogen consists of 67.90%carbon by mass. If the compound is measure to have a mass of 37.897Mg, how many grams of hydrogen are present in the compound? A split-plot design is also known as a:counterbalanced designmixed designTukey HSDblock design Assume that adults have 1Q scores that are normally distributed with a mean of 99.7 and a standard deviation of 18.7. Find the probability that a randomly selected adult has an 1Q greater than 135.0. (Hint Draw a graph.) The probabily that a randomly nolected adul from this group has an 10 greater than 135.0 is (Round to four decimal places as needed.) ogden and richards' triangle of meaning demonstrates visually that meanings are in a. words b. vocabularies c. nonverbal cues d. people recently, a regional tuna conservation committee suggested a five-year moratorium on tuna fishing in the pacific ocean, based on a study of the tuna population. which of the following is not correct? Define a class named AnimalHouse which represents a house for an animal. The AnimalHouse class takes a generic type parameter E. The AnimalHouse class contains: - A private E data field named animal which defines the animal of an animal house. - A default constructor that constructs an animal house object. - An overloaded constructor which constructs an animal house using the specified animal. - A method named getanimal () method which returns the animal field. - A method named setanimal (E obj) method which sets the animal with the given parameter. - A method named tostring() which returns a string representation of the animal field as shown in the examples below. Submit the AnimalHouse class in the answer box below assuming that all required classes are given. Explain the steps to generate machine code from a C/C++ code. 0.059 and 0.01 which is greater? The managers of Movies Plus, a large movie theater, want to practice third-degree price discrimination. The managers have learned that college students have an own price elasticity of demand of 4.0 for tickets at Movies Plus and adults have an own price elasticity of 2.0. If the managers have correctly determined the third-degree profit-maximizing price for adults is $10, what is the third-degree profit-maximizing price to charge students? Select one: A. $5.50 B. $12.00 C. $6.67 D. $15.00 Obtain a differential equation by eliminating the arbitrary constant. y = cx + c + 1A y=xy' + (y')+1B y=xy' + (y') 2y'= y' = cxD y' =xy" + (y') 2