Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Bravo Company is a bookstore that prepares its master budget on a quarterly basis. The following data has been assembled to assist in preparation of

Bravo Company is a bookstore that prepares its master budget on a quarterly basis. The following data has been assembled to assist in preparation of the master budget for the first quarter:
a. As of December 31,2023(the end of the prior quarter), the companys general ledger showed the following account balances:
Debit Credit
Cash 44,000
Accounts Receivable 184,000
Inventory 60,000
Building & Equipment 404,000
Accumulated Depreciation 144,000
Accounts Payable 93,000
Capital shares 200,000
Retained Earnings 255,000
Totals $ 692,000 $ 692,000
b. Actual sales for December and budgeted sales for the next four months are as follows;
December (actual) $ 280,000
January 380,000
February 580,000
March 275,000
April 220,000
c. Sales are 20% for cash and 80% on credit. All payments on credit sales are collected 50% in the month of sale and 50% in the month following the sale. The accounts receivable at December 31st are a result of December credit sales.
d. The companys gross margin is 30% of sales.
e. Monthly expenses are budgeted as follows:
- salaries and wages $ 25,000 per month
- advertising $ 75,000 per month
- shipping costs are 6% of sales
- depreciation is $ 12,000 per month
- other expenses are 4% of sales
f. At the end of each month, inventory is to be on hand equal to 30% of the following months sales needs, stated at cost.
g.25% of a months inventory purchases is paid for in the month of purchase; the remaining 75% is paid for in the following month.
h. During February, the company will purchase a new copy machine for $ 1,500 cash. During March, other equipment will be purchased for cash at a cost of $ 90,000.
i. During January, the company will declare and pay $ 120,000 in cash dividends.
j. The company must maintain a minimum cash balance of $ 30,000. An open line of credit is available at a local bank for any borrowing that may be needed during the quarter. All borrowing is done at the beginning of a month and all repayments are made at the end of a month. Borrowing and repayments of principal must be in multiples of $ 1,000. Interest is paid only at the time of repayment of principal. The annual interest rate is 12%.(Figure out interest on whole months, example, 1/12,2/12, etc.)
Required:
Cash Budget (Start with the beginning cash balance, add cash collections, subtract cash disbursements, and adjust for any financing needed to maintain a minimum cash balance of $30,000.)
. Income Statement (this can be in total and individual month information is not required).
8. Balance Sheet (this will be the March 31st balance so only one column of numbers required.
Can you create the cash budget so i can see how its supposed to be done correctly please

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Contemporary Auditing

Authors: Michael C Knapp

12th Edition

357515404, 978-0357515402

More Books

Students also viewed these Accounting questions

Question

It would have cost more to complain.

Answered: 1 week ago