Question

In: Accounting

To prepare a master budget for April, May, and June of 2020, management gathers the following...

To prepare a master budget for April, May, and June of 2020, management gathers the following information:

  1. Sales for March total 19,500 units. Forecasted sales in units are as follows: April 19,500 ; May 17,100; June 21,300; July 19,500. Sales of 248,000 units are forecasted for the entire year. The product’s selling price is $30.00 per unit and the total product cost is $24.60 per unit.

b. Company policy calls for a given month’s ending finished goods inventory to equal 80% of the next month’s expected unit sales. The March 31 finished goods inventory is 15,600 units, which complies with the policy.

  1. Company policy calls for a given month's ending raw materials inventory to equal 50% of the next month’s materials requirements. The March 31 raw materials inventory is 4,395 units, which complies with this policy. The expected June 30 ending raw materials inventory is 4,800 units. Raw materials cost $20 per unit. Each finished unit requires .50 units of raw materials.

d. Each finished unit requires .50 hours of direct labor at a rate of $23.00 per hour.

e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $3.40 per direct labor hour. Depreciation of $27,020 per month is treated as fixed factory overhead.

f. Sales representatives’ commissions are 7% of sales and are paid in the month of the sales. The sales manager’s monthly salary is $3,800 per month.

g. Monthly general and administrative expenses include $20,000 administrative salaries and .5% monthly interest on the long-term note payable.

h. The company expects 25% of sales to be for cash and the remaining 75% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale)

i. All raw materials purchases are on credit, and no payables arise from any other transactions. One month’s raw materials purchases are fully paid in the next month.

j. The minimum ending cash balance for all months is $48,000. If necessary, the company borrows enough cash using a short-term note to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance.

k. Dividends of $18,000 are to be declared and paid in May

l. No cash payments for income taxes are to be made during the second calendar quarter. Income tax will be assessed at 40% in the quarter and paid in the third calendar quarter.

m. Equipment purchases of $138,000 are budgeted for the last day of June.

  1. The estimated balance sheet for the company as of March, 2020 is included on tab (C) .  

__________________________________________________________________________________

Required:

Prepare the following budgets and other financial information as required. All budgets and other financial information should be prepared for the second calendar quarter (April, May & June shown separately), except as otherwise noted. Round calculations to the nearest whole dollars.

pt 3

11. Budgeted Income statement for the entire second quarter (not for each month separately)

12. Budgeted Statement of Retained Earnings (For the entire second quarter)

13. Budgeted Balance Sheet

Use areas on these budget tabs or separate tabs to document any supporting calculations or assumptions needed to come up with the above information.

Solutions

Expert Solution

WORKINGS


Related Solutions

Cash Budget Problem: Francesca’s Fragrances, Inc. Prepare Cash Budget for April, May, June 2019 Follow the...
Cash Budget Problem: Francesca’s Fragrances, Inc. Prepare Cash Budget for April, May, June 2019 Follow the following to prepare the budget: 1.         Real Sales 2019:         January                        - $200,000                                                 February                      - $400,000                                                 March                          - $350,000             Projected for 2019:     April                            - $500,000                                                 May                             - $400,000                                                 June                             - $450,000             Sales Payment History:           10% cash                                                             30% Accts. Rec. – collected n/30 days                                                             60% Accts. Rec. – collected...
Question part 2 of 2. Schedules: Reliable Company Marketing Department Master Budget Data April May June...
Question part 2 of 2. Schedules: Reliable Company Marketing Department Master Budget Data April May June Budgeted consulting revenues $     190,000 $     200,000 $     205,000 Less: Sales commissions (5% of sales) $          9,500 $        10,000 $        10,250 Less: Cost of sales (45% of sales) $        85,500 $        90,000 $        92,250 Net consulting revenues $        95,000 $     100,000 $     102,500 Accounts Receivable Collections    Month of sale 20%    Month following sale 70%    Second month following sale 10% Monthly Budgeted...
Quagmire Inc. has prepared the following sales budget for the quarter of April, May and June:...
Quagmire Inc. has prepared the following sales budget for the quarter of April, May and June: Sales Budget April May June Total Sales in units 10200 14400 12000 36600 Selling price per unit x $30 x $30 x $30 Sales revenue $306000 $432000 $360000 $1098000 All of the sales are on credit. Quagmire collects from customers as follows: 40% of sales in the month of sale 25% in the month following the sale, and 35% in the second month following...
The BCJ Company needs a master budget for the three months beginning April 1, 2020. The...
The BCJ Company needs a master budget for the three months beginning April 1, 2020. The company retails widgets. The 2020 budget should be based on the following information. An ending minimum cash balance of $10,000 each month is required. Sales are forecasted at an average selling price of $8 per widget. Merchandise costs are $4 per widget. Currently, the company maintains an ending inventory balance equal to 20% of the next month’s projected cost of goods sold. Purchases during...
Finish the following Cash Budget CASH BUDGET JAN FEB MAR APRIL MAY JUNE JULY AUG SEPT...
Finish the following Cash Budget CASH BUDGET JAN FEB MAR APRIL MAY JUNE JULY AUG SEPT OCT NOV DEC SALES 200,000 230,000 150000 210,000.00 220,000.00 170,000.00 160,000.00 150,000.00 180,000.00 210,000.00 220,000.00 210,000.00 COLLECTIONS: No cash Sales 30 days 50% 60 days 50% TOTAL CASH RECEIPTS CASH DISBURSEMENTS SUPPLIES 70% PAYABLES/SUPPLIES paid next month(in 30 days) SALARIES/OVER monthly 40000 INTEREST monthly 1000 DIVIDENDS monthly 1000 TAXES quarterly 1200 TOTAL DISBURSEMENT 42000 0 1200 0 0 0 0 0 0 0 0...
Prepare the following budgets for April and May 2019:
Bands, a Division of Euro Ltd., manufactures small planter boxes. In March 2019 the manager decided the business needed to have the security of a two-month loan of $100,000 starting on 1 May 2019 as its cash balance had been diminished because of recent equipment purchases. The bank would charge interest at the equivalent of 6 percent per annum on the loan and require the business to repay interest monthly commencing on 31 May 2019. The principal is paid at...
Zira Co. reports the following production budget for the next four months. April May June July...
Zira Co. reports the following production budget for the next four months. April May June July Production (units) 654 695 687 667 Each finished unit requires five pounds of raw materials and the company wants to end each month with raw materials inventory equal to 30% of next month’s production needs. Beginning raw materials inventory for April was 981 pounds. Assume direct materials cost $3 per pound. Prepare a direct materials budget for April, May, and June. (Round your intermediate...
The second quarter of 2020 (i.e., the months of April, May, June) saw the deepest recession...
The second quarter of 2020 (i.e., the months of April, May, June) saw the deepest recession in the Canadian economy in terms of contraction in economic activity and employment. which recovery path for output and employment from the following set of possibilities is the economy likely to take over the next year or so: V-shaped, U-shaped, L-shaped, W-shaped, K-shaped Please pick only one and justify reasoning
The Jarrad Corporation's management team is getting ready to prepare its master budget for one it......
The Jarrad Corporation's management team is getting ready to prepare its master budget for one it... The Jarrad Corporation's management team is getting ready to prepare its master budget for one its product lines for the year 2019. The company produces caramel lollipops which are basically cooked down sugar on a stick, a diabetics nightmare along with many other sweet treats. Budgeted sales of the lollipops for each quarter of 2019 are as follows: 1st Quarter-12,500 cases 2nd Quarter-14,000 cases...
The following data is for the month of June for the Sylvie Co. Master Budget: Sales...
The following data is for the month of June for the Sylvie Co. Master Budget: Sales of $8,000,000, variable cost of $4,000,000, and fixed cost of $2,000,000 Actual Results: Sales $9,500,000, variable cost $6,000,000 and fixed cost $2,500,000 Required: Calculate the sales activity and flexible budget variances for the month of June ( 5 column variance analysis ).
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT