The following data are for preparation of a second-quarter master budget for Rocket Company, a mer-...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The following data are for preparation of a second-quarter master budget for Rocket Company, a mer- chandising operation that prepares its master budget on a quarterly basis. At the end of the previous quarter (March 31), the organization's balance sheet showed the follow- ing account balances: Cash. Accounts receivable. Inventory Buildings and equipment (net) Accounts payable. Common shares. Retained earnings $ 9,000 48,000 12,600 214,100 March (actual) April.. May June ... July.. $ 18,300 190,000 75,400 $283,700 $283,700 b. Actual sales for March and budgeted sales for April through July are as follows: $60,000 $70,000 $85,000 $90,000 $50,000 c. Sales are 20% for cash and 80% on credit. All payments on credit sales are collected in the month following the sale. The accounts receivable at March 31 are a result of March credit sales. The company's gross margin is 40% of sales. (In other words, the cost of goods sold is 60% of sales.) *Monthly expenses are budgeted as follows: salaries and wages, $7,500 per month; shipping, 6% of sales; advertising, $6,000 per month; other expenses, 4% of sales. Depreciation, including depre- ciation on new assets acquired during the quarter, will be $6,000 for the quarter. f. Each month's ending inventory should equal 30% of the following month's cost of goods sold. Half of a month's inventory purchases are paid for in the month of purchase and half in the follow. & ing month. h. Equipment purchases during the quarter will be as follows: April $11,500, and May $3,000. i. Dividends totalling $3,500 will be declared and paid in June. Management wants to maintain a minimum cash balance of $8,000. The company has an agree- ment with a local bank that allows the company to borrow necessary amounts at the beginning of each month, up to a total loan balance of $20,000. The interest rate is 1% per month. The company will, as far as it is able, repay the loan at the end of each month and must pay interest each month on the total loan balance outstanding for that month. Required: Using the data above, complete the following statements and schedules for the second quarter. 1. Sales budget and a schedule of expected cash collections: Sales Budget Total Sales March (actual) $60,000 $12,000 48,000 .... Cash (20%). Credit (80%). All credit sales are collected in the month following the sale. April Schedule of Expected Cash Collections Cash sales... Credit sales... Total collections $14,000 48,000 $62,000 April $70,000 $14,000 56,000 May May June July June Total 2. a. Merchandise purchases budget: April Budgeted cost of goods sold..... $42,000* Add desired ending inventory.... 15,300 Total needs Less beginning inventory. Required purchases.... *$70,000 sales x 60% = $42,000 *$51,000 x 30% = $15,300 57,300 12,600 $44,700 For March purchases.... For April purchases For May purchases. For June purchases.. Total cash disbursements for purchases *** b. Schedule of expected cash disbursements for merchandise purchases: April May $18,300 22,350 $22,350 May $51,000 ****** June $40,650 June Total Total $18,300 44,700 3. Schedule of expected cash disbursements for selling and administrative expenses: April $ 7,500 4,200 6,000 2,800 Salaries and wages: Shipping Advertising. .***** Other expenses. Total cash disbursements for selling and administrative expenses ..... ***RY $20,500 May June Total 4. Cash budget: Cash balance, beginning.. Add cash collections. Total cash available.. Less cash disbursements: For inventory purchases .... For selling and administrative expenses.... For equipment purchases. For dividends Total cash disbursements Excess (deficiency) of cash Financing Borrowings* Repayments. Interest** Total financing. Cash balance, ending. April $ 9,000 62,000 71,000 40,650 20,500 11,500 72,650 $ (1,650) 9,747 0 (97) 9,650 $ 8,000 *April: ($1,650) + X-0.01X = $8,000; X = $9,747 (rounded) **April: $9,747 x 1% = $97 May June Total 5. Prepare an absorption costing income statement for the quarter ending June 30, as shown in Schedule 9. 6. Prepare a balance sheet as at June 30. Create the following components of the Master Budget for ROCKET COMPANY in a Microsoft Excel Spreadsheet for the 2nd Quarter. To get full marks all Excel Cells have to be properly linked using Formulas and proper statement format has to be followed. Prepare ONLY the following budgets. You do not have to do the collection schedules, cash budget or the budgeted balanced sheet. Link the excel formulas so that question 5 can be answered without recreating the entire budget. 1. SALES BUDGET-Monthly and in total 2. MERCHANDISE PURCHASE BUDGET-monthly and in total 3. SELLING AND ADMINISTRATION BUDGET-monthly and in total 4. INCOME STATEMENT for the Quarter ended June 30th 5. What would be the operating income if the gross margin is reduced from 40% to 35%? What is the ending merchandise inventory? The following data are for preparation of a second-quarter master budget for Rocket Company, a mer- chandising operation that prepares its master budget on a quarterly basis. At the end of the previous quarter (March 31), the organization's balance sheet showed the follow- ing account balances: Cash. Accounts receivable. Inventory Buildings and equipment (net) Accounts payable. Common shares. Retained earnings $ 9,000 48,000 12,600 214,100 March (actual) April.. May June ... July.. $ 18,300 190,000 75,400 $283,700 $283,700 b. Actual sales for March and budgeted sales for April through July are as follows: $60,000 $70,000 $85,000 $90,000 $50,000 c. Sales are 20% for cash and 80% on credit. All payments on credit sales are collected in the month following the sale. The accounts receivable at March 31 are a result of March credit sales. The company's gross margin is 40% of sales. (In other words, the cost of goods sold is 60% of sales.) *Monthly expenses are budgeted as follows: salaries and wages, $7,500 per month; shipping, 6% of sales; advertising, $6,000 per month; other expenses, 4% of sales. Depreciation, including depre- ciation on new assets acquired during the quarter, will be $6,000 for the quarter. f. Each month's ending inventory should equal 30% of the following month's cost of goods sold. Half of a month's inventory purchases are paid for in the month of purchase and half in the follow. & ing month. h. Equipment purchases during the quarter will be as follows: April $11,500, and May $3,000. i. Dividends totalling $3,500 will be declared and paid in June. Management wants to maintain a minimum cash balance of $8,000. The company has an agree- ment with a local bank that allows the company to borrow necessary amounts at the beginning of each month, up to a total loan balance of $20,000. The interest rate is 1% per month. The company will, as far as it is able, repay the loan at the end of each month and must pay interest each month on the total loan balance outstanding for that month. Required: Using the data above, complete the following statements and schedules for the second quarter. 1. Sales budget and a schedule of expected cash collections: Sales Budget Total Sales March (actual) $60,000 $12,000 48,000 .... Cash (20%). Credit (80%). All credit sales are collected in the month following the sale. April Schedule of Expected Cash Collections Cash sales... Credit sales... Total collections $14,000 48,000 $62,000 April $70,000 $14,000 56,000 May May June July June Total 2. a. Merchandise purchases budget: April Budgeted cost of goods sold..... $42,000* Add desired ending inventory.... 15,300 Total needs Less beginning inventory. Required purchases.... *$70,000 sales x 60% = $42,000 *$51,000 x 30% = $15,300 57,300 12,600 $44,700 For March purchases.... For April purchases For May purchases. For June purchases.. Total cash disbursements for purchases *** b. Schedule of expected cash disbursements for merchandise purchases: April May $18,300 22,350 $22,350 May $51,000 ****** June $40,650 June Total Total $18,300 44,700 3. Schedule of expected cash disbursements for selling and administrative expenses: April $ 7,500 4,200 6,000 2,800 Salaries and wages: Shipping Advertising. .***** Other expenses. Total cash disbursements for selling and administrative expenses ..... ***RY $20,500 May June Total 4. Cash budget: Cash balance, beginning.. Add cash collections. Total cash available.. Less cash disbursements: For inventory purchases .... For selling and administrative expenses.... For equipment purchases. For dividends Total cash disbursements Excess (deficiency) of cash Financing Borrowings* Repayments. Interest** Total financing. Cash balance, ending. April $ 9,000 62,000 71,000 40,650 20,500 11,500 72,650 $ (1,650) 9,747 0 (97) 9,650 $ 8,000 *April: ($1,650) + X-0.01X = $8,000; X = $9,747 (rounded) **April: $9,747 x 1% = $97 May June Total 5. Prepare an absorption costing income statement for the quarter ending June 30, as shown in Schedule 9. 6. Prepare a balance sheet as at June 30. Create the following components of the Master Budget for ROCKET COMPANY in a Microsoft Excel Spreadsheet for the 2nd Quarter. To get full marks all Excel Cells have to be properly linked using Formulas and proper statement format has to be followed. Prepare ONLY the following budgets. You do not have to do the collection schedules, cash budget or the budgeted balanced sheet. Link the excel formulas so that question 5 can be answered without recreating the entire budget. 1. SALES BUDGET-Monthly and in total 2. MERCHANDISE PURCHASE BUDGET-monthly and in total 3. SELLING AND ADMINISTRATION BUDGET-monthly and in total 4. INCOME STATEMENT for the Quarter ended June 30th 5. What would be the operating income if the gross margin is reduced from 40% to 35%? What is the ending merchandise inventory?
Expert Answer:
Answer rating: 100% (QA)
1 2 3 Total Sales 4 Cash Sales 20 5 Credit Sales 80 6 7 E 8 9 Budgeted cost of goods sold 10 Add Des... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
The following data relate to the operations of Milley Corporation, and wholesale distributor of durable hats with hidden pockets that are popular for adventure travel. The hats are sold in travel...
-
The balance sheet of Phototec, Inc., a distributor of photographic supplies, as of May 31 is given below: Phototec, Inc., has not budgeted previously, and for this reason it is limiting its master...
-
Prepare a balance sheet as of June 30. n a. As of March 31 (the end of the prior quarter), the company's balance sheet showed the following account balances: Current quarter to be analyzed is 2nd...
-
Rio Tinto is a listed company in the mining and metals production industry. Some information drawn from its 2020 annual report is shown below. Safety and health performance 2020 2019 2018 Fatalities...
-
When is the forecasted growth rate in residual operating income the same as the forecasted growth rate in sales?
-
One of the major measures of the quality of service provided by an organization is the speed with which it responds to customer complaints. A large family-held department store selling furniture and...
-
(Portfolio with negative perfect correlation) Suppose that the annual returns on two stocks (A and B) are perfectly negatively correlated and that rA = 0.02, rB = 0.06, A = 0.1, and B = 0.15....
-
Levene Boot Co. sells men's, women's, and children's boots. For each type of boot sold, it operates a separate department that has its own manager. The manager of the men's department has a sales...
-
A reverse stock split will reduce the market price per share of the firm's stock reduce the total market value of the firm's equity increase the number of shares outstanding increase the market price...
-
Westley Fong, manager of The Lucky 88 Motel, has a contract with Appraisers Associates to appraise his 150-room motel, which is located in beautiful downtown Wahiawa. The consultant on the job has...
-
On December 31, 2021, XYZ Co. sold $250,000 of inventory to ABC Company for a three-payment promissory note on December 31 for $140,000 (including interest). The first payment will be made on 31...
-
How do organisms communicate with one another, both within and across species, and what are the evolutionary and ecological implications of these communication strategies ?
-
Estimate the limits of the following function x + 8x+7 f(x) = x3 - 11x2 +24x + 36 Enter INF for , -INF for-00, or DNE if the limit does not exist, but is neither nor -. a) lim f(x) = 2-6- b) lim f(x)...
-
8)Differentiate Va+a+a+x w.r.t x.
-
During June, 2022, Ms. Janet Houston sells capital property with an ACB of $112,500, for $172,300. She receives a down payment of $33,000 in cash, with the balance only due at the end of the...
-
= 0 by directly calculating Calculate et if A = k=0 (tA)k k!
-
a Prove that 22 b Prove that Span 0 0 Span 022 in R Span in R Remember
-
Show that every group G with identity e and such that x * x = e for all x G is abelian.
-
List some sources of cash inflows that might be expected from a capital expenditure.
-
Discuss the conditions that determine when PERT is appropriate.
-
Distinguish between product and period costs and relate this distinction to direct costing.
-
Understand key terms (Learning Objectives 1, 2) Fill in the blank with the phrase that best completes the sentence. a. The static budget is developed atthe- b. The flexible budget used in an income...
-
Compute more direct materials efficiency variances (Learning Objective 4) Refer to the McDonalds Data Set on page 643. 1. Compute the direct materials efficiency variance for onion, mustard, and...
-
Explain the benefits of standard costs (Learning Objective 3) Lladro is a Spanish manufacturer of porcelain art objects. Raw materials are mixed to form clay, which is shaped into figurines. The...
Study smarter with the SolutionInn App