In: Accounting
Edmonds Company, a sports specialty store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparing the master budget for the first quarter:
Edmonds Company Balance Sheet December 31, 2016 | ||
---|---|---|
Cash | $48,000 | |
Accounts receivable | $84,000 | |
Inventory | $80,000 | |
Buildings and equipment (net) | $490,000 | $702,000 |
Accounts payable | $90,000 | |
Common stock | $500,000 | |
Retained earnings | $112,000 | $702,000 |
Information from marketing regarding sales:
Actual Sales for December were $280,000. Sales Projections for January through April are:
Sales are 70% for cash and 30% on credit. All payments on credit sales are collected in the month following sale. The accounts receivable at December 31 are a result of December credit sales. The company’s gross margin is 50% of sales. (In other words, cost of goods sold is 50% of sales.) Monthly expenses are budgeted as follows:
Depreciation, including depreciation on new assets acquired during the quarter, will be $42,000 for the quarter. Each month’s ending inventory should equal 40% of the following month’s cost of goods sold. The December 31 ending inventory can be found in the financial statement information above. One-half of a month’s inventory purchases is paid for in the month of purchase; the other half is paid the following month. The December purchases are the amount of Accounts Payable shown in the financial statement information above.
During February, the company will purchase a new t-shirt making machine for $150,000 cash. During March, other equipment will be purchased for cash at a cost of $90,000. During January, the company will declare and pay $55,000 in cash dividends. Management MUST maintain a minimum cash balance of $30,000. The company has an agreement with a local 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. The company - if it is able will repay loans in total.
Prepare the following in good form (meaning clearly labeled) for January, February and March using Excel.