Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Question: Mahendra Toys is a wholesale distributor of gifts and accessories. The following data relates to their balance sheet as of 31 December 2019. Current

Question: Mahendra Toys is a wholesale distributor of gifts and accessories. The following data relates to their balance sheet as of 31 December 2019.
Current Assets Cash
Accounts Receivable
Inventory
Building and equipment, Net* Total Assets
Current Liabilities
Accounts Payable
Common Shares
Retained Earnings
Total Liabilities & Owners Equity
a. The gross margin for the company is 35% of sales.
b. Actual and budgeted sales data are as follows
December (Actual) $80,000 January $65,000 February $95,000 March $78,000 April $75,000
$ 8,000
$ 42,000 $ 10,200 $136,000 $196,200
$ 30,200 $120,000 $ 46,000 $196,200
c. Sales are 30% in cash and 70% in credit. Credit sales are collected in the month following the sale.
d. Each months ending inventory should be 25% of the following months budgeted cost of goods
sold.
e. 30% of the months inventory purchases are paid for in the month of purchase; the remaining
70% is paid for in the following month.
f. Monthly expenses are as follows: salaries, $10,000; rent, $6,000; advertisements, $2,000; other
expenses (excluding depreciation), 12% of sales. Depreciation is $3,200 for the quarter and
includes depreciation on new assets acquired during the quarter.
g. Equipment will be acquired for cash: $4,000 in January and $6,000 in March.
h. Management would like to maintain a minimum cash balance of $6,000 at the end of each month.
Assume the company can borrow at 0% interest and they do not pay any income tax. All borrowing occurs at the beginning of a month. The company will, as far as it is able, repay outstanding loans at the end of each month
1. Prepare the following budgets for each of the first three months of 2020. [20 Marks] - Schedule of Expected Cash Collection
- Merchandise Purchase Budget
- Schedule of Cash Disbursement for Purchase
- Schedule of Cash Disbursement for S & A expenses
- Cash Budget
2. Prepare a budgeted income statement for the first three months of 2020 and a budgeted
balance sheet as of March 31, 2020

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

College Accounting A Practical Approach Chapters 1-26

Authors: Jeffrey Slater

8th Edition

0130911429, 978-0130911421

More Books

Students also viewed these Accounting questions

Question

develop ideas for a research project;

Answered: 1 week ago