You have just been hired as a management trainee by Toronto-based Capri Fashions Inc., u nationwide...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You have just been hired as a management trainee by Toronto-based Capri Fashions Inc., u nationwide distributor of designer Caps. The company has exclusive distribution of the Caps, 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 12 months starting July 1, 2023. You are anxious to make a favorable impression on the president and have assembled the information below. The company purchases the Caps from a factory in Montreal which costs the company $5.00 each (all on account). Purchases are made based on the current month's sales in units plus an ending inventory to equal 40% of the next month's sales in units. Purchases are paid for 40% in the month of purchase and the remaining 60% in the following month. The Caps are sold at wholesale to other resellers as well as through own stores to individual customers. 80% of total sales, all on account are made as wholesale for $8.00 cach and $15.00 each to the individual customers in the mall stores (20% of total sales, all in cash). Recent and forecasted total sales in units are as follows: Months Units Months March 2023 Actual April 2023 Actual 20,000 June 2023 Actual 24,000 July 2023 Budgeted 26,000 August Budgeted May 2023 Actual Units 25,000 20,000 24,000 The company has found that only 60% of a month's credit sales are collected in the following month, and the remaining 40% is collected in the second month following the sales. Bad debts have been negligible. The company's monthly operating expenses are given below: Variable cost: Sales Commission (retail stores only) $2.00 per Cap sold. Fixed Costs: Wages and Salaries Utilities Insurance Depreciation Office rent Miscellaneous expenses $30,000 4,000 1,200 3,000 All operating expenses are paid during the month in cash. The company pays a salary of $7,000 each month to the owner Henry Puul, payable on the 1" week of next month. The company's balance sheet on June 30, 2023, is given below: Fixed Assets Net of Depreciation Total Assets 4,000 3,000 Cash Accounts Receivable ($66,560 from May sales; $200,000 from June Sales....... Inventory (8,000 units). Accounts Payable Salaries Payable Capital Stock Retained Earnings Total Liabilities and Shareholders' Equity ASSETS LIABILITIES AND SHAREHOLDER'S EQUITY $ 20,000 266,560 40,000 250,000 $ 576,560 $ 69,000 7,000 300,000 200.560 $ 576,560 The company maintains a policy to have a minimum ending cash balance of $20,000 at the end of each month. It has a Line of Credit agreement with the Popular Bank of Canada that allows the company to borrow in increments of $1,000 at the beginning of each month, up to a total line of credit of $100,000. The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded. Whenever possible, the company would repay the bank as much of the loan as possible (in increments of $1,000), while still retaining at least $20,000 in cash balance. Interest on the loan is paid only at the time of repayment of the loan and only on the repayment amount. Required: Prepare a master budget for the 12 months from July 1, 2023 to June 30, 2024. Include the following detailed budgets: 1. a. A Sales Budget, by month and in total. [10 Marks] b. A Schedule of expected cash collections from sales, by month and in total. [15 marks] c. A Merchandise Purchases budget in units and dollars. Show the budget by month and in total. [10 Marks] d. A Schedule of Expected Cash Disbursements for merchandise purchases, by month and in total. [10 Marks] 2. A Cash Budget. Show the budget by month. 3. A Budgeted Income Statement for the year ending June 30, 2024. 4. A Budgeted Balance Sheet as of June 30, 2024. 5. Because sales have increased after the opening of the new store, do you think that the company made a wise decision by opening the store. The owner could have invested the $50,000 interest-free Loan elsewhere earning an 8% interest annually. Explain your answer supported by numbers/calculations. 15 Marks] [30 Marks [10 Marks [10 Marks] Note: Please make sure that you round off all the sales in units and other amounts. Because of this round-off, your Budgeted Balance Sheet may have a difference of around $5 to $20 between Total Assets and Total Liabilities. You may ignore this difference or add it to any account to balance. You have just been hired as a management trainee by Toronto-based Capri Fashions Inc., u nationwide distributor of designer Caps. The company has exclusive distribution of the Caps, 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 12 months starting July 1, 2023. You are anxious to make a favorable impression on the president and have assembled the information below. The company purchases the Caps from a factory in Montreal which costs the company $5.00 each (all on account). Purchases are made based on the current month's sales in units plus an ending inventory to equal 40% of the next month's sales in units. Purchases are paid for 40% in the month of purchase and the remaining 60% in the following month. The Caps are sold at wholesale to other resellers as well as through own stores to individual customers. 80% of total sales, all on account are made as wholesale for $8.00 cach and $15.00 each to the individual customers in the mall stores (20% of total sales, all in cash). Recent and forecasted total sales in units are as follows: Months Units Months March 2023 Actual April 2023 Actual 20,000 June 2023 Actual 24,000 July 2023 Budgeted 26,000 August Budgeted May 2023 Actual Units 25,000 20,000 24,000 The company has found that only 60% of a month's credit sales are collected in the following month, and the remaining 40% is collected in the second month following the sales. Bad debts have been negligible. The company's monthly operating expenses are given below: Variable cost: Sales Commission (retail stores only) $2.00 per Cap sold. Fixed Costs: Wages and Salaries Utilities Insurance Depreciation Office rent Miscellaneous expenses $30,000 4,000 1,200 3,000 All operating expenses are paid during the month in cash. The company pays a salary of $7,000 each month to the owner Henry Puul, payable on the 1" week of next month. The company's balance sheet on June 30, 2023, is given below: Fixed Assets Net of Depreciation Total Assets 4,000 3,000 Cash Accounts Receivable ($66,560 from May sales; $200,000 from June Sales....... Inventory (8,000 units). Accounts Payable Salaries Payable Capital Stock Retained Earnings Total Liabilities and Shareholders' Equity ASSETS LIABILITIES AND SHAREHOLDER'S EQUITY $ 20,000 266,560 40,000 250,000 $ 576,560 $ 69,000 7,000 300,000 200.560 $ 576,560 The company maintains a policy to have a minimum ending cash balance of $20,000 at the end of each month. It has a Line of Credit agreement with the Popular Bank of Canada that allows the company to borrow in increments of $1,000 at the beginning of each month, up to a total line of credit of $100,000. The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded. Whenever possible, the company would repay the bank as much of the loan as possible (in increments of $1,000), while still retaining at least $20,000 in cash balance. Interest on the loan is paid only at the time of repayment of the loan and only on the repayment amount. Required: Prepare a master budget for the 12 months from July 1, 2023 to June 30, 2024. Include the following detailed budgets: 1. a. A Sales Budget, by month and in total. [10 Marks] b. A Schedule of expected cash collections from sales, by month and in total. [15 marks] c. A Merchandise Purchases budget in units and dollars. Show the budget by month and in total. [10 Marks] d. A Schedule of Expected Cash Disbursements for merchandise purchases, by month and in total. [10 Marks] 2. A Cash Budget. Show the budget by month. 3. A Budgeted Income Statement for the year ending June 30, 2024. 4. A Budgeted Balance Sheet as of June 30, 2024. 5. Because sales have increased after the opening of the new store, do you think that the company made a wise decision by opening the store. The owner could have invested the $50,000 interest-free Loan elsewhere earning an 8% interest annually. Explain your answer supported by numbers/calculations. 15 Marks] [30 Marks [10 Marks [10 Marks] Note: Please make sure that you round off all the sales in units and other amounts. Because of this round-off, your Budgeted Balance Sheet may have a difference of around $5 to $20 between Total Assets and Total Liabilities. You may ignore this difference or add it to any account to balance.
Expert Answer:
Answer rating: 100% (QA)
1 a Here is a Sales Budget for Capri Fashions Inc for the 12 months from July 1 2023 to June 30 2024 Month Wholesale Sales Units Retail Sales Units Total Sales Units Wholesale Sales Revenue Retail Sal... 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 Pierres Fashions, a nationwide distributor of a designer's Caps. The company has exclusive distribution of the Caps, and sales have grown so...
-
Define a business idea, preferably one that you create, that might work as a start-up firm in the united states. your proposed firm should provide a particular product or service mainly to customers...
-
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,...
-
What are the pros and cons of using social media at work? Discuss.
-
Solve Prob. 1075 using Mohrs circle.
-
The number (in millions) of smartphone users in the years 2010, 2011, 2012, 2013, and 2014 is 62, 93, 122, 145, and 164, respectively. Let n be the number (in millions) of smartphone users. a. Use...
-
As shown in Figure VI.3, a square loop of wire, with a mass of \(200 \mathrm{~g}\), is free to pivot about a horizontal axis through one of its sides. A \(0.50 \mathrm{~T}\) horizontal magnetic field...
-
You are given the following information concerning Parrothead Enterprises: Debt: 13,000 6.2 percent coupon bonds outstanding, with 15 years to maturity and a quoted price of 107. These bonds pay...
-
What led the Department of Health and Human Services and CMS to implement a new prospective payment system across all types of care?
-
The file azcounties.dat gives data from the 2000 U.S. Census on population and housing unit counts for the counties in Arizona (excluding Maricopa County and Pima County, which are much larger than...
-
Borders Bookstore: A Merchandise Display Problem Michael Chaim, general manager of the Borders Bookstore in Madison, Wisconsin, was proud of his store. Located in a city that has one of the highest...
-
A photon of frequency 7 . 2 x 1 0 1 5 Hz is incident upon a metal whose threshold frequency is 8 . 9 x 1 0 14 Hz . What is the speed of the photoelectron?
-
The CEO's compensation contract includes a provision for a bonus of 15% of income before the bonus but after income taxes (30% rate). Income before bonus and income tax is $1.2 million for the...
-
Q8: resample the Order_Date into quarters and determine the quarter with the highest profitability from 2014 to 2017. (2 points) hint: check resample() documentation and resample the date to 3 months...
-
2. Develop a temperature converter GUI JavaFX application that consists of two labels and two text fields. Typing a temperature into the Celsius field and then pressing the "Enter" key causes the...
-
On February 1, a US company buys goods from a UK company for 80,000 British pounds, payable on March 1. The exchange rate on February 11s 0.752 per US dollar, and the exchange rate on March 1 is...
-
Hanover Todastre set and food products for preparing the December 31, 3021 financial stats for however, the two was discovered relating to contingencies and power to this is financial statements were...
-
In Problems 718, write the augmented matrix of the given system of equations. f0.01x0.03y = 0.06 [0.13x + 0.10y = 0.20
-
Selected amounts from Reingold Companys balance sheet from the beginning of the year follow: During the year, the company completed the following transactions: x. Purchased inventory on account,...
-
Order Up, Inc., provides order fulfillment services for dot.com merchants. The company maintains warehouses that stock items carried by its dot.com clients. When a client receives an order from a...
-
What does the fixed overhead budget variance measure?
-
The Sun contains what percentage of the solar systems mass? (a) about 35% (b) 85% (c) the percentage varies over time (d) over 99%
-
The nebular theory is based on the observation that the solar system (a) follows patterns indicating that it formed progressively from physical processes. (b) has a structure much like an atom. (c)...
-
Each second, the burning Suns mass (a) increases. (b) remains unchanged. (c) decreases.
Study smarter with the SolutionInn App