Question
ACC 2362 Managerial Accounting: Excel Project #3 Chap. 9 Master Budget Merchandising Company Read these instructions completely before you begin the Excel project. Academic Honesty:
ACC 2362 Managerial Accounting: Excel Project #3 Chap. 9 Master Budget Merchandising Company
Read these instructions completely before you begin the Excel project.
Academic Honesty: The project should reflect your individual work. This is NOT a group project sharing answers or spreadsheet formats is considered academic dishonesty. If you use a spreadsheet from a prior semester or someone elses spreadsheet, you will receive a zero for the project and an honor code violation will be filed.
Due date: Friday, April 14th at the START of your class period or earlier. If you arrive more than 10 minutes late to class to turn in your project, there will be a 25% penalty. If you turn it in after class has ended, you will NOT receive credit for the assignment.
Deliverables: Attach a copy of the cover sheet to a printed copy of the completed Excel spreadsheet which will be turned in during your class period. An electronic copy of the Excel spreadsheet only (no cover sheet) will be submitted to TRACS via the Drop Box function in accordance with the due date and time stated above. You will not receive credit unless both the printed copy and electronic copy are turned in by the due date. No hand-written assignments or e-mail attachments will be accepted.
5.Specific Directions: This assignment will not be done through My Accounting Lab. It must be completed using Excel, a spreadsheet application.
Use the Excel Project #3 S17 template as a starting point. If you use a spreadsheet from a prior semester or someone elses spreadsheet, you will receive a zero for the project and an honor code violation will be filed.
First, enter your assumptions from the instruction sheet (Word Document) into the Excel template Assumptions sheet. This will serve as your data source for all your other cells in Excel template.
No numbers should be entered directly into the Excel template spreadsheet other than what you enter into the assumptions sheet within the Excel Workbook. All calculation cells in the spreadsheet should either be a formula or a cell reference.
All calculations should be performed on the template spreadsheet and not on the assumptions sheet within the Excel workbook.
If the amount from one budget feeds into a subsequent budget, you should reference the budget for the information and not the assumption sheet. Only reference your assumption sheet when referencing the data, the first time. For example, information from the Sales Budget will be referenced on the Cost of Goods Sold Budget, Budgeted Income Statement and Cash Collections Budget.
The budgets should only show each month in the fourth quarter (October, November, & December), and a total for the quarter for every budget except the Balance Sheet. The Balance sheet should only be done at the end of the fourth quarter.
Information for months not part of the fourth quarter should be listed on the assumption sheet. You should reference the assumption sheet when you need to use this information to calculate items needed for the fourth quarter.
Once you have determined how much you need to borrow based on the companys policy you can list this amount on the assumption sheet then reference it on the budget sheet. Assume all funds are borrowed at the end of the month and repaid at the end of the end of the quarter.
You may add rows as needed to display the appropriate headings.
The schedules should be presented in the same order listed under the requirements.
All the budgets should be linked together so that if the sales projection changes, it will automatically change all the subsequent budgets.
You will need to format the budgets and the data on the assumption sheet so it is easily readable & understandable.
You need to format your budget schedules to include underlining, dollar signs and decimal places. Be consistent in your presentation.
Your assignment should be no more than 5 pages total (1 page - cover sheet, 1 page - assumption sheet & 3 pages - budgets) printed portrait on only on one side of the page (no double-sided). Page numbers should be added within Excel.
Grading: Assignment is worth 25 points. Presentation of the information and how easily it can be read will be considered in the grading of the project.
15 points will be for the content, accuracy of the calculations, and completeness.
10 points will be for the use of technology and communication of data.
Lastly, remember, the project is due at the START of your class period. There is normally a backup in the computer lab on the due date with students printing the assignment at the last hour so dont be caught. Remember, there are penalties associated with late work. Dont wait until the last minute to work on it, print out the results to review it for accuracy. Do your own work!
Required: Prepare a master budget for the San Marcos Emporium Company for the fourth quarter of 2017. The following component budgets must be included:
Sales Budget
Cost of Goods Sold, Inventory and Purchases Budget
Operating Expense Budget
Budgeted Income Statement
Schedule of Expected Cash Collections
Schedule of Expected Cash Disbursements - Merchandise Purchases
Schedule of Expected Cash Disbursements - Operating Expenses
Combined Cash Budget
Budgeted Balance Sheet
ACC 2362 Managerial Accounting: Excel Project #3 Chap. 9 Master Budget Merchandising Company
The San Marcos Emporium Company is a merchandising business located downtown in San Marcos, Texas. The owners are Texas State alumni and they would like to maximize their profits. They understand that accurate budgeting will help obtain this goal. The company is completing its third year of operations and is preparing to build its master budget for the fourth quarter of the year. The budget will detail each months activity and the total for the quarter. The master budget will be based on the following information:
Sales were budgeted at $202,000 for September. Expected sales are $208,000 for October, $207,000 for November, $210,000 for December, and $204,000 for January 2018.
The gross margin is 40% of sales.
Sales are projected to be 80% in cash and 20% on credit. Credit sales are collected in the month following the sale. The September accounts receivable are a result of the September credit sales. There are no bad debts.
Each months ending inventory should equal 75% of the next months budgeted cost of goods sold.
Merchandise Inventory Purchases are paid as follows; 85% of a months inventory purchases are paid for in the month of purchase; the remaining 15% is paid for in the following month. The accounts payable at September 30 are the result of September purchases of inventory.
Monthly operating expenses are as follows: commissions are 10% of sales; rent is $3,000 per month, other operating expenses (excluding depreciation) are 15% of sales. Assume these expenses are paid in cash each month. Deprecation is $1,500 per month.
November equipment purchases cost $8,000, and December equipment purchases cost $3,000. All equipment purchases are paid for in cash in the month purchased.
Income tax is estimated to be 28% of operating income. Estimated taxes are accrued each month and paid in cash in the last month of the quarter.
Management would like to maintain a minimum cash balance of at least $50,000 at the end of each month. The company has an agreement with a local bank that allows them to borrow in increments of $1,000 at the end of each month. The interest rate on these loans is 1% per month and for simplicity we will assume that interest is not compounded (only paying interest on the principal). They would, as far as it is able, repay the loan plus accumulated interest in the last month of the quarter.
The projected balance sheet as of September 30, is as follows:
Assets | September 30 |
Cash | $12,000.00 |
Accounts Receivable | 40,400.00 |
Inventory | 93,600.00 |
Plant & Equipment, net | 121,750.00 |
Total assets | $267,750.00 |
|
|
Liabilities & Equity |
|
Accounts Payable | $18,585.00 |
Retained Earnings | 249,165.00 |
Total liabilities & equity | $267,750.00 |
Assumptions - San Marcos Emporium | |||||||
Expected Sales: | |||||||
September | |||||||
October | |||||||
November | |||||||
December | |||||||
January | |||||||
Credit Sales | |||||||
Cash Sales | |||||||
Gross Margin | of sales | ||||||
CGS | of sales | ||||||
DEI | of next month's CGS | ||||||
Operating Expenses: | |||||||
Commissions | of sales | ||||||
Other Operating Expense | of sales | ||||||
Rent | |||||||
Depreciation | |||||||
Income Tax Rate | of Operating Income | ||||||
Inventory Purchases: | paid in month of purchase | ||||||
paid in month following the purchase | |||||||
Equipment Purchases | |||||||
New Borrowings | |||||||
(I's OK to determine how much you need to borrow and enter it the assumption sheet) | |||||||
October | |||||||
Loan Interest Rate | per month | ||||||
Assets | |||||||
Cash | |||||||
Accounts Receivable | |||||||
Inventory | |||||||
Plant & Equipment, net | |||||||
Liabilities & Equity | |||||||
Accounts Payable | |||||||
Retained Earnings |
TEMPLATE
October | November | December | Total | |
Budgeted Sales Revenue | ||||
Cash Sales | ||||
Credit Sales | ||||
Total Sales Revenue | ||||
Budgeted Cost of Goods Sold | ||||
Desired Ending Inventory | ||||
Total Needs | ||||
Beginning Inventory | ||||
Required Purchases | ||||
Variable Operating Expenses: | ||||
Commissions | ||||
Other Operating Expenses | ||||
Total Variable Operating Expenses | ||||
Fixed Operating Expenses: | ||||
Rent | ||||
Depreciation | ||||
Total Fixed Operating Expenses | ||||
Total Operating Expense | ||||
Sales | ||||
Cost of Goods Sold | ||||
Gross Margin | ||||
Operating Expenses | ||||
Operating Income | ||||
Interest Expense | ||||
Income Taxes | ||||
Net Income | ||||
Collections of: | ||||
Cash Sales | ||||
Credit Sales | ||||
Total Collections | ||||
Payments of: | ||||
Current Month Purchases | ||||
Prior Month Purchases | ||||
Total Payments - Merchandise Inventory Purchases | ||||
Commissions | ||||
Rent | ||||
Other Operating Expenses | ||||
Total Payments - Operating Expenses | ||||
Beginning Cash Balance | ||||
Cash Collections | ||||
Cash Available | ||||
Cash Payments: | ||||
Merchandise Inventory Purchases | ||||
Operating Expenses | ||||
Equipment Purchase | ||||
Income Taxes | ||||
Ending Cash Balance before Financing | ||||
New Borrowings | ||||
Debt Repayments | ||||
Interest Payments | ||||
Ending Cash Balance after Financing | ||||
Cash | ||||
Accounts Receivable | ||||
Inventory | ||||
Plant & Equipment, net | ||||
Total assets | ||||
Accounts Payable | ||||
Retained Earnings | ||||
Total liabilities & equity |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started