+1-415-670-9189
info@expertsmind.com
Prepare a master budget for the three-month period
Course:- Managerial Accounting
Reference No.:- EM13304




Assignment Help
Expertsmind Rated 4.9 / 5 based on 47215 reviews.
Review Site
Assignment Help >> Managerial Accounting

You have just been hired as a management trainee by Cravat Sales Company, a nationwide distributor of a designer's silk ties. The company has an exclusive franchise on the distribution of the ties, and sales have grown so rapidly over the last few years that it has become necessary to add new members to the management team. You have been given responsibility for all planning and budgeting.

Your assignment is to prepare a master budget for the next three months, starting April 1. You are anxious to make a favorable impression on the president and have assembled the information below.

The company desires a minimum ending cash balance each month of $10,000. The ties are sold to retailers for $8 each.

Recent and forecasted sales in units are as follows:

January (actual) . . . . . . . . . . . . . . . 20,000

February (actual) . . . . . . . . . . . . . . 24,000

March (actual) . . . . . . . . . . . . . . . . 28,000

April . . . . . . . . . . . . . . . . . . . . . . . . . 35,000

May . . . . . . . . . . . . . . . . . . . . . . . . 60,000 

June  . . . . . . . . . . . . . . . . . 40,000

July. . . . . . . . . . . . . . . . . . 36,000

August  . . . . . . . . . . . . . . . 36,000

September  . . . . . . . . . . . .    32,000

The large buildup in sales before and during June is due to Father's Day. Ending inventories are supposed to equal 90% of the next month's sales in units. The ties cost the company $5 each. Purchases are paid for as follows: 50% in the month of purchase and the remaining 50% in the following month. All sales are on credit, with no discount, and payable within 15 days. The company has found, however, that only 25% of a month's sales are collected by month-end. An additional 50% is collected in the following month, and the remaining 25% is collected in the second month following sale. Bad debts have been negligible. The company's monthly selling and administrative expenses are given below:

Variable:

Sales commissions. . . . . . $1 per tie

Fixed: Wages and salaries. . . . . . $22,000

Utilities  . . . . . . . . . . . . . . .$14,000

Insurance  . . . . . . . . . . . . . $1,200

Depreciation  . . . . . . . . . . . $1,500

Miscellaneous. . . . . . . . . . $3,000

All selling and administrative expenses are paid during the month, in cash, with the exception of depreciation and insurance expired. Land will be purchased during May for $25,000 cash. The company declares dividends of $12,000 each quarter, payable in the first month of the following quarter. The company's balance sheet at March 31 is given below:

Assets Cash. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 14,000

Accounts receivable ($48,000 February sales; $168,000 March sales)  . . . . . . . . . . . . . . . . . . . . . . 216,000

Inventory (31,500 units)  . . . . . . . . . . . . . . . . . . . . . . .157,500

Prepaid insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . 14,400

Fixed assets, net of depreciation  . . . . . . . . . . . . . . . . 172,700

Total assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $574,600

Liabilities and Stockholders' Equity Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 85,750

Dividends payable  . . . . . . . . . . . . . . . . . . . . . . . . . . . 12,000

Capital stock. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 300,000

Retained earnings  . . . . . . . . . . . . . . . . . . . . . . . . . . . 176,850

Total liabilities and stockholders' equity  . . . . . . . . . . . $574,600

The company has an agreement with a bank that allows it to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $40,000. The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded. At the end of the quarter, the company would pay the bank all of the accumulated interest on the loan and as much of the loan as possible (in increments of $1,000), while still retaining at least $10,000 in cash.

Required:

Prepare a master budget for the three-month period ending June 30. Include the following detailed budgets:    

1.

a. A sales budget by month and in total.

b. A schedule of expected cash collections from sales, by month and in total.    

c. A merchandise purchases budget in units and in dollars. Show the budget by month and in total.

d. A schedule of expected cash disbursements for merchandise purchases, by month and in total.

2. A cash budget. Show the budget by month and in total. 

3. A budgeted income statement for the three-month period ending June 30. Use the contribution approach.

4. A budgeted balance sheet as of June 30.




Put your comment
 
Minimize


Ask Question & Get Answers from Experts
Browse some more (Managerial Accounting) Materials
Compare the overhead calculated in part a to that calculated in part b. Why are they different? Which allocation method (traditional or ARC) most likely results in a better es
As you run the simulation keep track of your decisions and keep track of the results - both financial and marketing. You can copy and paste the results into Excel or into a
Pick a costing method: process, job, or activity based. Explain the nature of your chosen method. What types of organizations should choose that method?
In order to maximize weekly profits, how many pounds of each ingredient should be purchased - How much should Snoo be willing to pay for an additional pound of ingredient C to
Manufacturing labor and salaries for the month totaled $ 225,000. A total of $ 190,000 of manufacturing labor and salaries was traced to specific jobs, while the remainder w
Using the balance sheet of Angelina's Jewelry Company at the end of July shown below, calculate all four financial ratios (quick, current, debt, and debt-to-equity) for the bu
JungleGym, a best-selling toy has a selling price of $15. If the contribution margin ratio is 40% and if the fixed costs are $60,000, how many JungleGyms must the company se
JetSet Machinations, Inc. expects to become very successful in manufacture and sales of its fuel-efficient high speed airplane, the S2S-900. This plane will be sold at about