A cash budget show the budget by month and in total cash

Reference no: EM13581201

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 first 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)	22,000	June	65,000
February (actual)	27,000	July	41,000
March (actual)	30,000	August	43,000
April	38,000	September	41,000
May	47,000

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	$	31,200
Utilities	$	21,500
Insurance	$	1,400
Depreciation	$	1,500
Miscellaneous	$	3,100

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 $21,000 cash. The company declares dividends of $9,000 each quarter, payable in the first month of the following quarter. The company's balance sheet at March 31 is given below:


Assets
Cash	$	13,000
Accounts receivable ($54,000 February sales; $180,000 March sales)		234,000
Inventory (34,200 units)		171,000
Prepaid insurance		16,800
Fixed assets, net of depreciation		149,900

Total assets	$	584,700

Liabilities and Stockholders' Equity
Accounts payable	$	93,000
Dividends payable		9,000
Capital stock		300,000
Retained earnings		182,700

Total liabilities and stockholders' equity	$	584,700

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 $160,000. 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:
1.	Prepare a master budget for the three-month period ending June 30. Include the following detailed budgets:

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. (Cash deficiency, repayments and interest should be indicated by a minus sign.)

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.

Reference no: EM13581201

Questions Cloud

Flagstaff inc uses standard costing for its one product : flagstaff inc. uses standard costing for its one product baseball bats. the standards call for 3 board-feet of wood at

Assuming a statement of cash flows is prepared using the : assuming a statement of cash flows is prepared using the indirect method indicate the reporting of the transactions and

Available-for-sale and held-to-maturity debt securities : available-for-sale and held-to-maturity debt securities entries the following information relates to the debt

An accounting assistant has prepared the detailed : an accounting assistant has prepared the detailed manufacturing overhead budget and the selling and administrative

A cash budget show the budget by month and in total cash : you have just been hired as a management trainee by cravat sales company a nationwide distributor of a designers silk

Johnson corp has an 8 required rate of return its : johnson corp. has an 8 required rate of return. its considering a project that would provide annual cost savings of

Prepare a horizontal analysis of the comparative income : prepare a horizontal analysis of the comparative income statement of cpa tech inc. each amount listed must be in your

Tip top corp produces a product that requires 12 standard : tip top corp. produces a product that requires 12 standard gallons per unit. the standard price is 9.00 per gallon. if

Logan can see that her present plan sufficient cash if : at the beginning of the 2014 school year britney logan decided to prepare a cash budget for the months of september

User Account

All Pages