Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

You have just been hired as a management trainee by Cosmos Sales Company, a nationwide distributor of a designer's S silk ties.The company has an

You have just been hired as a management trainee by Cosmos Sales Company, a nationwide distributor of a designer's S 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 1. You are anxious to make a favourable impression on the president and have assembled the information below.
The company desires a minimum ending cash balance each month of $ 10,000. The ties are sold to retailers for $8 each. Recent and forecasted sales in units are as follows:
January (actual)
20,000
February (actual)
24,000
March (actual)
28,000
April
35,000
May
45,000
June
60,000
July
40.000
August
September
36,000
32,000
The large buildup in sales before and during June is due to Father's Day. Ending inventories are supposed to equal 90% of the next month's sales in in units. The ties cost the company $5 each. Purchases are paid for as follows: 50% in the month of purchase and the remaining 50% in the following month. All sales are on credit, with no discount, and payable within 15 days. The company has found, however, that only 25% of a month's sales are collected by month- end. An additional 50% are collected in the following month, and the remaining 25% are collected in the second month following sale, Bad debts have been negligible.
The company's monthly selling and administrative expenses are given below:
The company's monthly selling and administrative expenses are given below:
Variable:
$1 pertie
Sales commissions
Fixed:
$22,000
Wages and salaries
Utilities
$14,000
Insurance
$1,200
Depreciation
$1,500
Miscellaneous
$3,000
All selling and administrative expenses are paid during the month, in cash, with the exception of depreciation and insurance expired. Land will be purchased during May for $25,000 cash. The company declares dividends of $12,000 each quarter, payable in the first month of the following quarter. The company's balance sheet at March 31 is given below:
Assets
Cash
$ 14,000
Accounts receivable ($48,000 February sales; $168,000 March sales)
216.000
Inventory (31,500 units)
Prepaid insurance
157,500
Fixed assets, net of depreciation
14,400
Total assets
173.100
Liabilities and Shareholders' Equrty
$575,000
Accounts payable
Dividends payable
$ 85,750
Common shares
12,000
Retained earnings
300,000
Total liabilities and shareholders' equity
177,250
The company has an agreement with
bank that allows it to borrow in increments of $ 1,000 at the beginning of each month, up to a total
$575,000
Retained earnings
S The Mastel Budgetpdf
*
E Budgeting
Building Your Skills
Home - Learn with Chegg
$ 85,750
12,000
300,000
177.250
$575,000
+
Aa
The company has an agreement with a bank that allows it to borrow in increments of $ 1,000 at the beginning of each month, up to a total loan balance of $ 140,000. The interest rate on these loans St 1% 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 $1,000), while still retaining at least $ 10,000 in cash.
Required:
Prepare a master budget for the three-month period ending June 30. Include the following detailed budgets:
1. a. A sales budget by month and in total.
b. A schedule of expected cash collections from sales, by month and in total. C.A merchandise purchases budget in units and in dollars. Show the budget by month and in total.
d. A schedule of expected cash disbursements for merchandise purchases, by month and in total.
2. A cash budget.Show the budget by month and in total.

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

Financial Accounting Information For Decisions

Authors: John J Wild

3rd Edition

0072974729, 978-0072974720

More Books

Students also viewed these Accounting questions