You have been hired as a management trainee by Cravat Sales Company, a nationwide distributor of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You have been hired as a management trainee by Cravat Sales Company, a nationwide distributor of designer 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 favorable 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).. February (actual). March (actual). April May 20,000 June. 24,000 July 28,000 35,000 45,000 August.. September.. 60,000 40,000 36,000 32,000 The large buildup in sales before and during June is due to Fathers Day, Ending inventories are to equal 90% of the next month's sales 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 discounts, 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% is collected in the following month, and the remaining 25% is collected in the second month following sale. Bad debts have been negligible. The company's monthly operating expenses are given below Variable: Fixed: Sales commissions.. $1 per tie $22.000 $14,000 $1,200 $1,500 $3,000 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 $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 on the next page. VALUE: 10% Master Budget with Supporting Schedules You have been hired as a management trainee by Cravat Sales Company, a nationwide distributor of designer 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 favorable 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). February (actual). March (actual).. April May 20,000 24,000 28,000 35,000 45,000 June.. July August.. September.. 60,000 40,000 36,000 32,000 The large buildup in sales before and during June is due to Fathers Day Ending inventories are to equal 90% of the next month's sales 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 discounts, 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% is collected in the following month, and the remaining 25% is collected in the second month following sale. Bad debts have been negligible. The company's monthly operating expenses are given below Variable: Fixed: Sales commissions. Wages and salaries Utilities Insurance Depreciation Miscellaneous $1 per tie $22,000 $14,000 $1,200 $1,500 $3,000 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 $25,000 cash The company declares dividends of S$12,000 each quarter, payable in the first month of the following quarter. The company's balance sheet at March 31 is given on the next page. Cash. Accounts receivable ($48,000 February sales; $168,000 March sales). Inventory (31,500 units). Prepaid Insurance... Fixed assets, net of depreciation.. Total assets. Liabilities and Stockholder's Equity Accounts payable... Dividends payable.. Capital stock. Retained Earnings.. Total liabilities and stockholder's equity. Assets $14,000 $216,000 $157,500 $14,400 $172,700 $574,600 $85,750 $12,000 $300,000 $176,850 $574,600 The company has an agreement with a bank that allows the company to borrow in increments of $1,000 at the beginning of each month. The interest rate on these loans is 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: Using Excel and the dedicated file on D2L, prepare a master budget for the three-month period ending June 30. Show the budget for each month and the quarter. Include the following detailed budgets: 1 A sales budget 2. A schedule of expected cash collections from sales 3. A merchandise purchases budget in units and in dollars 4. A schedule of expected cash disbursements for merchandise purchases 5 A cash budget 6 A budgeted income statement for the three-month period ending June 30. Use the contribution-margin approach A budgeted balance sheet as of June 30. You have been hired as a management trainee by Cravat Sales Company, a nationwide distributor of designer 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 favorable 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).. February (actual). March (actual). April May 20,000 June. 24,000 July 28,000 35,000 45,000 August.. September.. 60,000 40,000 36,000 32,000 The large buildup in sales before and during June is due to Fathers Day, Ending inventories are to equal 90% of the next month's sales 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 discounts, 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% is collected in the following month, and the remaining 25% is collected in the second month following sale. Bad debts have been negligible. The company's monthly operating expenses are given below Variable: Fixed: Sales commissions.. $1 per tie $22.000 $14,000 $1,200 $1,500 $3,000 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 $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 on the next page. VALUE: 10% Master Budget with Supporting Schedules You have been hired as a management trainee by Cravat Sales Company, a nationwide distributor of designer 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 favorable 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). February (actual). March (actual).. April May 20,000 24,000 28,000 35,000 45,000 June.. July August.. September.. 60,000 40,000 36,000 32,000 The large buildup in sales before and during June is due to Fathers Day Ending inventories are to equal 90% of the next month's sales 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 discounts, 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% is collected in the following month, and the remaining 25% is collected in the second month following sale. Bad debts have been negligible. The company's monthly operating expenses are given below Variable: Fixed: Sales commissions. Wages and salaries Utilities Insurance Depreciation Miscellaneous $1 per tie $22,000 $14,000 $1,200 $1,500 $3,000 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 $25,000 cash The company declares dividends of S$12,000 each quarter, payable in the first month of the following quarter. The company's balance sheet at March 31 is given on the next page. Cash. Accounts receivable ($48,000 February sales; $168,000 March sales). Inventory (31,500 units). Prepaid Insurance... Fixed assets, net of depreciation.. Total assets. Liabilities and Stockholder's Equity Accounts payable... Dividends payable.. Capital stock. Retained Earnings.. Total liabilities and stockholder's equity. Assets $14,000 $216,000 $157,500 $14,400 $172,700 $574,600 $85,750 $12,000 $300,000 $176,850 $574,600 The company has an agreement with a bank that allows the company to borrow in increments of $1,000 at the beginning of each month. The interest rate on these loans is 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: Using Excel and the dedicated file on D2L, prepare a master budget for the three-month period ending June 30. Show the budget for each month and the quarter. Include the following detailed budgets: 1 A sales budget 2. A schedule of expected cash collections from sales 3. A merchandise purchases budget in units and in dollars 4. A schedule of expected cash disbursements for merchandise purchases 5 A cash budget 6 A budgeted income statement for the three-month period ending June 30. Use the contribution-margin approach A budgeted balance sheet as of June 30.
Expert Answer:
Answer rating: 100% (QA)
Cravat Sales Company Master Budget for April May and June 1 Sales Budget Month Sales Units Sales Revenue April 35000 280000 May 45000 360000 June 6000... View the full answer
Related Book For
Managerial Accounting
ISBN: 9780073526706
12th Edition
Authors: Ray H. Garrison, Eric W. Noreen, Peter C. Brewer
Posted Date:
Students also viewed these accounting questions
-
You have just been hired as a management trainee by Cravat Sales Company, a nationwide distributor of a designer's silk ties. The company has an exclusive franchise on the distribution of the ties,...
-
Report Format Market analysis Business - Pizza Vending Machine - Target Place : Universities 1. Target Market University Students in the UK University food 2. Potiential Customers 3. Barrier of entry...
-
List and briefly describe the most common fees and penalties imposed by credit card issuers.
-
When the population distribution is normal and n is large, the sample standard deviation S has approximately a normal distribution with E(S) and V(S) 2/(2n). We already know that in this case, for...
-
a. What are the specific accounting control objectives for each of the functions involved in executing sales transactions? b. Indicate an appropriate segregation of duties among the departments...
-
You are auditing Pell grants provided to students at six state universities. The Pell grant program is a federal financial aid program for college students. The maximum grant a student can receive...
-
Marigold Company manufactures and sells three products. Relevant per unit data concerning each product are given below. Product Selling price $8 A < 00 Variable costs and expenses $5 Machine hours to...
-
4. Compute gross profit earned by the company for each of the four costing methods. For specific identification, units sold include 130 units from beginning inventory, 260 units from the March 5...
-
A firm is evaluating a four-year project that requires an investment today of $2.4 million. In addition, the project will require a one-time injection of working capital of $200,000 today that will...
-
GM is expected to pay a dividend of $2.00 in the coming year. Dividends are expected to grow at the rate of 2% per year. The risk-free rate is 4% and the market risk premium is 5%. GM has a beta of...
-
A share in stock ZZ currently trades at $80. The volatility of the stock price is 25% and the expected return on this stock is 12%. The continuously compounded risk-free rate is 3%. Assume that the...
-
A firm is financed 35% by common stock, 10% by preferred stock, and 35% by debt. The required return is 15% on the common, 10% on the preferred, and 8% on the debt. If the tax rate is 21%, what is...
-
Sophia and Grace, both age 42, are married, file a joint tax return, and have a combined AGI of $109,000. Sophia participates in her company's 401(k) plan, but Grace's employer does not offer a...
-
1. What is the mean of the data set given below? a) 5.2 b) 5.8 c) 6.3 d) 4.7 2. What is the mode of the data set given below? a) 6 b) 7 c) 8 d) 9 9, 10, 3, 8, 2, 8, 3, 5, 7, 4, 7, 4, 6, 6, 7, 8, 9,...
-
Whats the difference between an ordinary annuity and an annuity due? What type of annuity is shown below? How would you change the time line to show the other type of annuity?
-
A healthy diet is becoming increasingly important for consumers, especially women aged 2535. As a result, they are taking active steps to ensure they are eating healthy but are also looking for other...
-
Lael was just hired by Best East Motels into their manager training program and was excited about the potential benefits after her graduation from Florida State University. Working part-time and...
-
Sophie just completed a sales training course with one of the firms most productive sales representatives, Emma. At the end of the first week, Sophie and Emma sat in a motel room filling out their...
Study smarter with the SolutionInn App