Budgeting Edwin Company sells beach towels. Unit sales projections for the upcoming two months are as...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Budgeting Edwin Company sells beach towels. Unit sales projections for the upcoming two months are as follows. Edwin sells each towel at a price of $15. Month May Sales Projections in Units 18,000 21,000 June Edwin expects that 75% of sales will be for cash and 25% will be on account. The company expects to collect 100% of the accounts receivable generated by credit sales in the month following the sale. Sales on account for the month of April were $54,000. Prepare a Sales Budget. Step 1: Sales Budget Calculations May Calculations June Section 1- Projected Sales Cash Sales Sales on Account Total Budgeted Sales Section 2- Schedule of Cash Receipts Current Cash Sales Plus: Collection of Accts Receivable Total Budgeted Collections Step 2: Inventory Purchases Budget Use the information from Step 1 and the following assumptions to prepare the Inventory Purchases Budget: Edwin's Budgeted COGS normally equals 60% of Total Budgeted Sales (see Step 1). • Edwin desired ending inventory each month should be equal to 20% of next month's budgeted COGS. Budgeted COGS in July is $194,000. • All inventory purchases are on account. Edwin's supplier requires 70% of the purchases to be paid for in the month of purchase. Edwin pays the remaining (30%) in the month after purchase. Edwin is scheduled to pay $32,000 in May for purchases made in April. Calculations May Calculations June Section 1: Projected Purchases Budgeted COGS Plus: Desired Ending Inventory Total Inventory Needed Hint: April's ending inventory would be May's beginning inventory (20%x May COGS) Less: Beginning Inventory Required Purchases (on account) Section 2: Schedule of Cash Payments Current Month's A/P Prior Month's A/P Budgeted Disbursements Step 3: Selling and Administrative (S&A) Expense Budget Edwin expects the following S&A expenses for the months of May and June. Cash paid for all S&A expenses are remitted in the month incurred. See completed budget below. No calculations necessary. May June Section 1- Projected S&A Wages $98,000 $98,000 Rent 7,000 7,000 Utilities 1,200 1,500 Total S&A Expenses before $106,200 $106,500 Interest Section 2- Schedule of Cash Pymts $106,200 $106,500 Step 4: Prepare a Cash Budget Prepare a Cash Budget with the following assumptions: • Edwin's cash balance at the end of April was $31,000. • Edwin wishes to maintain a cash balance of at least $30,000 at the end of each month. • Edwin currently has a line of credit with a local bank. The balance of the line of credit was $150,000 at the end of April and May. The bank charges interest at a rate of 6% annually on the outstanding balance. Interest payments are paid monthly on the previous month's balance. Edwin can borrow up to $250,000 on this Line of Credit. When calculating the monthly interest on the Line of Credit, use the following formula for each month: Outstanding Balance x Rate x 1/12 In June, Edwin purchased new machinery to upgrade its inventory storage and delivery system. The cost of this new machinery was $75,000. Calculations May Calculations June Section 1- Cash Receipts Beginning Cash Balance Add: Cash Receipts Total Cash Available Section 2- Cash For Inventory Purchases For S&A Expenses Interest Expense Purchase of Machinery Total Disbursements Section 3: Financing Surplus (Shortage) Borrowing-Line of Credit Ending Cash Balance Step 5: Prepare a Pro Forma Income Statement: All of these amounts can be found from earlier steps. Calculations May Calculations June Sales Revenue Cost of Goods Sold Gross Margin Selling & Administrative Expenses Operating Income Interest Expense Net income (Loss) Budgeting Edwin Company sells beach towels. Unit sales projections for the upcoming two months are as follows. Edwin sells each towel at a price of $15. Month May Sales Projections in Units 18,000 21,000 June Edwin expects that 75% of sales will be for cash and 25% will be on account. The company expects to collect 100% of the accounts receivable generated by credit sales in the month following the sale. Sales on account for the month of April were $54,000. Prepare a Sales Budget. Step 1: Sales Budget Calculations May Calculations June Section 1- Projected Sales Cash Sales Sales on Account Total Budgeted Sales Section 2- Schedule of Cash Receipts Current Cash Sales Plus: Collection of Accts Receivable Total Budgeted Collections Step 2: Inventory Purchases Budget Use the information from Step 1 and the following assumptions to prepare the Inventory Purchases Budget: Edwin's Budgeted COGS normally equals 60% of Total Budgeted Sales (see Step 1). • Edwin desired ending inventory each month should be equal to 20% of next month's budgeted COGS. Budgeted COGS in July is $194,000. • All inventory purchases are on account. Edwin's supplier requires 70% of the purchases to be paid for in the month of purchase. Edwin pays the remaining (30%) in the month after purchase. Edwin is scheduled to pay $32,000 in May for purchases made in April. Calculations May Calculations June Section 1: Projected Purchases Budgeted COGS Plus: Desired Ending Inventory Total Inventory Needed Hint: April's ending inventory would be May's beginning inventory (20%x May COGS) Less: Beginning Inventory Required Purchases (on account) Section 2: Schedule of Cash Payments Current Month's A/P Prior Month's A/P Budgeted Disbursements Step 3: Selling and Administrative (S&A) Expense Budget Edwin expects the following S&A expenses for the months of May and June. Cash paid for all S&A expenses are remitted in the month incurred. See completed budget below. No calculations necessary. May June Section 1- Projected S&A Wages $98,000 $98,000 Rent 7,000 7,000 Utilities 1,200 1,500 Total S&A Expenses before $106,200 $106,500 Interest Section 2- Schedule of Cash Pymts $106,200 $106,500 Step 4: Prepare a Cash Budget Prepare a Cash Budget with the following assumptions: • Edwin's cash balance at the end of April was $31,000. • Edwin wishes to maintain a cash balance of at least $30,000 at the end of each month. • Edwin currently has a line of credit with a local bank. The balance of the line of credit was $150,000 at the end of April and May. The bank charges interest at a rate of 6% annually on the outstanding balance. Interest payments are paid monthly on the previous month's balance. Edwin can borrow up to $250,000 on this Line of Credit. When calculating the monthly interest on the Line of Credit, use the following formula for each month: Outstanding Balance x Rate x 1/12 In June, Edwin purchased new machinery to upgrade its inventory storage and delivery system. The cost of this new machinery was $75,000. Calculations May Calculations June Section 1- Cash Receipts Beginning Cash Balance Add: Cash Receipts Total Cash Available Section 2- Cash For Inventory Purchases For S&A Expenses Interest Expense Purchase of Machinery Total Disbursements Section 3: Financing Surplus (Shortage) Borrowing-Line of Credit Ending Cash Balance Step 5: Prepare a Pro Forma Income Statement: All of these amounts can be found from earlier steps. Calculations May Calculations June Sales Revenue Cost of Goods Sold Gross Margin Selling & Administrative Expenses Operating Income Interest Expense Net income (Loss)
Expert Answer:
Answer rating: 100% (QA)
Edwin Company Sales Budget Step 11 Calculation May June 2 Months ay June Cash sales 202500 236250 43... View the full answer
Related Book For
Microeconomics
ISBN: 9781464146978
1st edition
Authors: Austan Goolsbee, Steven Levitt, Chad Syverson
Posted Date:
Students also viewed these accounting questions
-
In Cleveland, Clive sells 15 cloves at a price of $5 each. If Clive lowers his price by 10%, to $4.50 per clove, he will sell 16, or 6.66% more. In Dallas, Della sells 15 cloves for $5 each. If Della...
-
A seven-day Mexican cruise was advertised at a price of $1299 per person based on double occupancy. If the cruise was booked two months in advance, the price would be lowered to $935 per person. What...
-
At a price of $3 each, Yoshi (a typical New Yorker) drinks 200 44 oz. sodas each year. Concerned about burgeoning obesity, the Mayor of New York proposes a $0.50 tax on on such drinks. He then...
-
The milk plant in a city distributes its products by trucks, loaded at a single loading dock. It has its own fleet plus trucks of a private company. The private company has complained that sometimes...
-
What components of net earnings are required by international accounting standards?
-
Explain why metals such as Au and Ag are found in their elemental states in nature, but metals like Na and Ca are always found in compounds in nature.
-
Consider the following two alternatives for the installation of a pump: The effective annual interest rate is \(10 \%\). Determine the salvage value for pump A when the two pumps are competitive....
-
The balance sheet of Watson Company as of December 31, 20X1, follows. The following information has been extracted from the firm's accounting records: All sales are made on account at $20 per unit....
-
1. (6 points) What was the Civilian Labor Force in October 2023? What was the unemployment rate in October 2023? How many people not now in the labor force would have to enter the labor force...
-
Badlands, Inc. manufactures a household fan that sells for $40 per unit. All sales are on account, with 40 percent of sales collected in the month of sale and 60 percent collected in the following...
-
Consider the basic Solow model that we covered in class where population (labor) grows at a constant and exogenous rate, n > 0, with N+1 (1+n) N. Moreover, the aggregate production function is of the...
-
Prove that \(b(x ; n, p)=b(n-x ; n, 1-p)\).
-
Given that \(f(x)=\frac{k}{2^{x}}\) is a probability distribution for a random variable that can take on the values \(x=\) \(0,1,2,3\), and 4 , find \(k\).
-
Determine whether the following can be probability distributions of a random variable which can take on only the values \(1,2,3\), and 4 . (a) \(f(1)=0.19, \quad f(2)=0.27, \quad f(3)=0.27\), and...
-
A food processor claims that at most \(10 \%\) of her jars of instant coffee contain less coffee than claimed on the label. To test this claim, 16 jars of her instant coffee are randomly selected and...
-
How much heat energy is needed to convert a mixture of \(20.0 \mathrm{~g}\) of ice and \(35.0 \mathrm{~g}\) of water at thermal equilibrium to steam at \(100.0^{\circ} \mathrm{C}\) ? If this energy...
-
This week's content concentrates on social responsibility and ethics. Please define those two (2) terms Discuss how they are similar & how they differ. Provide some examples of how they are used in...
-
Rosalie owns 50% of the outstanding stock of Salmon Corporation. In a qualifying stock redemption, Salmon distributes $80,000 to Rosalie in exchange for one-half of her shares, which have a basis of...
-
You are romantically interested in Chris, but have always wanted to date the president of the Economics Club. As it turns out, Chris is battling Pat for control of the Econ Club. That battle should...
-
In a recent survey, two-thirds of respondents indicated that they were not saving enough for retirement. What behavioral bias can explain the willingness of individuals to knowingly underfund their...
-
Princess Buttercup has a multitude of potential suitors. She wishes to separate them into two groups - those who are truly interested in her hand in marriage, and those who are only interested...
-
What is the direction of the magnetic field at a point vertically (a) above (b) below segment 1 in Figure 28.5? Figure 28.5 Mapping the magnetic field of a current loop. The magnetic field...
-
Make a sketch showing the directions of the magnetic forces exerted on each other by (a) an electron moving in the same direction as the current through a wire, (b) a moving charged particle and a...
-
As the current loop in Figure 28.10 rotates over the first \(90^{\circ}\), do the magnitudes of (a) the magnetic force exerted on the horizontal sides and (b) the torque caused by these forces...
Study smarter with the SolutionInn App