Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Acctg 322 Assignment, Fall 2019 Requirement:Complete the various budget schedules usingExcel. Submit one hard copy per group and email me your Excel spreadsheet. In Excel
Acctg 322 Assignment, Fall 2019 Requirement:Complete the various budget schedules usingExcel. Submit one hard copy per group and email me your Excel spreadsheet. In Excel use formulas wherever possible. Avoid "hard coding" because I will test the flexibility of your spread sheet by changing certain cells such as sales. To be discussed further in class as well. The Distribution Center of 123 Oil and Gas Company wants a master budget for the next three months, beginning January 1st. It desires an endingminimum cash balance of $4,000 eachmonth. Sales are forecasted at an average selling price/transfer price of$4 perwidget[AE1]. In January, the Distribution Centre is beginning just-in-time deliveries from suppliers, which means that purchases equal expected sales. The December 31 inventory balance will be drawn down to$5,000, which will be the desired ending inventory thereafter.Purchase price per widget is $2.[AE2]Purchases during any given month arepaid in full during the following month. All sales are on credit, payable within thirty days, but experience has shown that 60 percent of current sales are collected in the current month, 30 percent in the next month, and 10 percent in the month thereafter. Bad debts are negligible. The Distribution Centre sells to related sister corporations as well as outside/external sales. The following are some of the expenses for the Distribution Centre: Wages and salaries$12,000/month Insurance expired100/month Depreciation200/month Miscellaneous2,000/month Rent200/month + 10% of quarterly sales over $10,000 Cash dividends of $1,000 are to be paid quarterly, beginning January 15, and are declared on the fifteenth of the previous month. All operating expenses are paid as incurred, except insurance, depreciation, and rent. Rent of $200 is paid at the beginning of each month and the additional 10 percent of sales is paid quarterly on the tenth of the month following the quarter. The next settlement is due January 10. The company plans to buy some new office fixtures for $2,000 cash in March. To the distribution company this will be considered a capital purchase. Money can be borrowed and repaid in multiples of $500, at an interest rate of 12 percent per annum. Management wants to minimize borrowing and repay rapidly. Interest is computed and paid when the principal is repaid. Assume that borrowing takes place at the beginning, and repayment at the end, of the months in question. Money is never borrowed at the beginning and repaid at the end of the same month. Compute interest to the nearest dollar. ASSETS AS OF DECEMBER 31, LIABILITIES AS OF DECEMBER 31, Cash $4,000 Accounts payable(merchandise) $28,750 Accounts receivable 16,000 Dividends payable 1,000 Inventory* 31,250 Rent payable 6,000 Prepaid insurance 1,200 $35,750 Fixed assets, net 10,000 $62,450 *November 30 inventory balance = $12,500 Recent and forecasted sales: October$30,000December$20,000February$60,000April$36,000 November$20,000January$50,000March$30,000 Required Prepare a master budget for the following schedules identified below. Use Excel and incorporate a formula based spread sheet whenever possible. I will be altering the sales figures in your submitted Excel spread sheet to test your formulas. Work Sheet/Template Cash Collections Schedule 50,000 sales60,000 sales30,000 January February March 60% of current months sale 30,000 36,000 18,000 30% of previous months sale 15,000 18,000 10% of second previous months sale 5,000 Total collections 30,000 51,000 41,000 Purchase Budget December January February March Desired Ending Inventory[AE3] 31,250[AE4] 5,000 5,000 5,000 Cost of Goods Sold 10,000[AE5] Total Needed[AE6] 41,250 Beginning Inventory 12,500 Purchases 28,750 Statement of Cash Receipts and Disbursements January February March Cash Balance Beginning Plus Cash Collections =Cash Available Before Financing Less Cash Disbursements: Purchases Rent Wage and Salaries Miscellaneous Expenses Dividends Purchase of Fixtures Total Disbursements Plus Minimum Cash Desired Total Cash Needed Excess (Deficiency) Financing: Borrowing, at the beginning of period Repayment, at the end of period Interest at 12% per annum Cash Balance, end Income Statement for the 3 months ending March 31 Sales Less Cost of Goods Sold =Gross Profit Less Operating Expenses: ? ? ? ? ? Net Income from Operations Interest Expense Net Income Balance Sheet as of March 31: Assets Current Assets: Cash Accounts Receivable Inventory Prepaid Fixed Assets Total Assets Liabilities: Accounts Payable Rent Payable Dividend Payable Shareholders' Equity Retained Earnings and Share Capital [AE1]Selling at $4 [AE2]Buying at $2 [AE3]Actual inventory [AE4]Partial balance sheet [AE5]50% of December sales [AE6]Total Available
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