Question
Exercise 1. (15 Points). Todd Enterprises is preparing a cash budget for the second quarter of the coming year. The following data have been forecasted:
Exercise 1. (15 Points).
Todd Enterprises is preparing a cash budget for the second quarter of the coming year. The following data have been forecasted:
| April |
| May |
Sales . | $150,000 |
| $157,500 |
Merchandise purchases | 107,000 |
| 112,400 |
Operating expenses: |
|
|
|
Payroll . | 13,600 |
| 14,280 |
Advertising . | 5,400 |
| 5,700 |
Rent . | 2,500 |
| 2,500 |
Depreciation | 7,500 |
| 7,500 |
End of April balances: |
|
|
|
Cash . | 30,000 |
|
|
Bank loan payable | 26,000 |
|
|
Additional data:
(1) Sales are 40% cash and 60% credit. The collection pattern for credit sales is 50% in the month following the sale and 50% in the month thereafter. Total sales in March were $125,000.
(2) Purchases are all on credit, with 40% paid in the month of purchase and 60% paid in the following month.
(3) Operating expenses are paid in the month they are incurred.
(4) A minimum cash balance of $25,000 is required at the end of each month.
(5) Loans are used to maintain the minimum cash balance. At the end of each month, interest of 1% per month is paid on the outstanding loan balance as of the beginning of the month. Repayments are made at the end of the month if the cash balance exceeds $25,000.
Prepare the company's cash budget for May. Show the ending loan balance at May 31.
Exercise 2. (15 Points).
Argenta, Inc. is preparing its master budget for the first quarter ending March 31. The following forecasted data relate to the first quarter:
Unit sales: |
|
January .. | 40,000 |
February | 55,000 |
March | 50,000 |
Unit sales price . | $25 |
Cost of goods sold per unit ... | $13 |
Expenses: |
|
Commissions | 10% of sales |
Rent .. | $20,000/month |
Advertising .. | 15% of sales |
Office salaries .. | $75,000/month |
Depreciation . | $50,000/month |
Interest .. | 15% annually on a $250,000 note payable |
Tax rate. | 40% |
Prepare a budgeted income statement for the first quarter.
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