Answered step by step
Verified Expert Solution
Question
1 Approved Answer
You have been hired as a management trainee by Cravat Sales Company, a nationwide distributor of a designer s silk ties. The company has an
You have been hired as a management trainee by Cravat Sales Company, a nationwide distributor of a designers silk ties. The company has an exclusive franchise on the distribution of the ties, and sales have grown so rapidly over the last few years that it has become necessary to add new members to the management team. You have been given responsibility for all planning and budgeting. Your first assignment is to prepare a master budget for the next three months, starting April You are anxious to make favorable impression on the President and have assembled the information below.
The company desires a minimum ending cash balance each month of $ The ties are sold to retailers for $ each. Recent and forecasted sales in units are as follows:
January actual June.......................
February actual July........................
March actual August....................
April September...............
May
The large buildup in sales before and during June is due to Fathers day. Ending inventories are to equal of the next months sales in units. The ties cost the company $ each. Purchases are paid for as follows: in the month of purchase and the remaining in the following month. All sales are on credit, with no discounts, and payable within days. The company has found, however, that only of a months sales are collected by monthend. An additional is collected in the following month, and the remaining is collected in the second month following sale. Bad debts have been negligible.
The companys monthly operating expenses are given below:
Variable:
Sales commissions........................... $ per tie
Fixed:
Wages and salaries............................ $
Utilities $
Insurance $
Depreciation...................................... $
Miscellaneous.................................... $
All operating expenses are paid during the month, in cash, with the exception of depreciation and insurance expired. Equipment will be purchased during May for $ cash. The company declares dividends of $ each quarter, payable in the first month of the following quarter. The companys balance sheet at March is given below:
Assets
Cash.............................................................................. $
Accounts receivable $ February sales;
$ March sales $
Inventory units$
Prepaid Insurance......................................................... $
Fixed assets, net of depreciation................................. $
Total assets.................................................................. $
Liabilities and Stockholders Equity
Accounts payable........................................................ $
Dividends payable....................................................... $
Capital stock...............................................................$
Retained Earnings.......................................................$
Total liabilities and stockholders equity....................$
The company has an agreement with a bank that allows the company to borrow in increments of $ at the beginning of each month. The interest rate on these loans is per month, and for simplicity, we will assume that interest is not compounded. At the end of the quarter, the company would pay the bank all of the accumulated interest on the loan and as much of the loan as possible in increments of $ while still retaining at least $ in cash.
Required:
Using Excel and the dedicated file on DL prepare a master budget for the threemonth period ending June Show the budget for each month and the quarter. Include the following detailed budgets:
A sales budget
A schedule of expected cash collections from sales
A merchandise purchases budget in units and in dollars
A schedule of expected cash disbursements for merchandise purchases
A cash budget
A budgeted income statement for the threemonth period ending June Use the contribution approach.
A budgeted balance sheet as of June
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