Question

In: Accounting

can you please solve #4 Prepare a sales budget for the first quarter (Q1) and the...

can you please solve #4

  1. Prepare a sales budget for the first quarter (Q1) and the first quarter in total. The selling price per unit is $50.00.

December of the previous year    10,000

January                                     70,000

February                                     30,000

March                                        50,000

April                                          80,000

Past experience shows that 45% of sales are collected in the month of the sale, and 55% in the month following the sale.

                         

2. Prepare a purchases budget for January through March, and the first quarter in total. Assume that the company only sells one product that can be purchased at $35.00 per unit. The market for this product is very competitive and customers highly value service such as quality and on time delivery of the product. Also assume that currently it is company policy that ending inventory should equal 45% of next month’s projected sales. All costs are paid in the current month except inventory purchases, which are paid in the month following the purchase (i.e. January purchases are paid in February).

3. Prepare a cash budget for January through March and for the first quarter in total. The company maintains a minimum cash balance of $70,000, and this was the balance in the cash account on January 1st. Other expenses include $35,000 per month for rent, $24,000 per month for advertising, and $66,000 per month for depreciation. In addition, variable Selling & Administrative cost is $12 per unit sold, and the company paid a $20,000 dividend in February.

The company has an open line of credit with a bank and can borrow at an annual rate of 12%.
For simplification assume that all loans are made at the beginning of the month when borrowing is needed, and repayments are made at the end of a month if there is enough cash to make the payment. Also, interest associated with a loan is only paid at the time when that loan or a portion thereof is paid. Additionally, all loans and repayments (not the interest portion) can only be made in increments of $1000 and the company would like to pay its debts, or a portion thereof, as soon as it has enough cash to do so.

4. Prepare the Budgeted Income Statement based on the information given above.

Label the budgets prepared in Steps 1-4 as budget scenario A.

5. Repeat steps 2-4 for budget scenarios B and C using the following Desired Ending Inventory assumptions:

Ending Inventory

B.

90%

C.

5%

6. Write a brief analysis of the three inventory policies depicted in the budget scenarios A, B and C and recommend a policy that the company should implement. Give reasons for your recommendation. Your write-up should be based on the results you obtained from the analyses in steps 1-5 above. Assume that you are writing on behalf of a professional consultant advising the President of the company about the company’s inventory policies. Your write-up should be in the form of a one-page Memo to the President of the company. Organization, grammar, and spelling are important.

Solutions

Expert Solution

4) Income Statement

Notes

Calculation of Repayment of Loan and interest

Excess Balance = 411000

less minimum Cash balance = 70000

less ; Interest = 3440

amount available for repayment = 337560

Rounding off (down)to nearest multiple of 1000 = 337000( loan repaid)

Please like the answer..............for any doubts please comment.............thank you


Related Solutions

Prepare a sales budget for the first quarter (Q1) and the first quarter in total. The...
Prepare a sales budget for the first quarter (Q1) and the first quarter in total. The selling price per unit is $50.00. December 50,000/ January 70,000/February 100,000 /March 60,000 / April 100,000 Past experience shows that 45% of sales are collected in the month of the sale, and 55% in the month following the sale. 2. Prepare a purchases budget for January through March, and the first quarter in total. Assume that the company only sells one product that can...
Prepare a sales budget for the first quarter (Q1) and the first quarter in total. The...
Prepare a sales budget for the first quarter (Q1) and the first quarter in total. The selling price per unit is $50.00. December of the previous year    10,000 January                                     70,000 February                                    30,000 March                                        50,000 April                                          80,000 Past experience shows that 45% of sales are collected in the month of the sale, and 55% in the month following the sale.                           2. Prepare a purchases budget for January through March, and the first quarter in total. Assume that the company only...
For the first quarter of 2017, do the following. (a) Prepare a sales budget. This is...
For the first quarter of 2017, do the following. (a) Prepare a sales budget. This is similar to Illustration 21-3 on page 1088 of your textbook. (b) Prepare a production budget. This is similar to Illustration 21-5 on page 1089 of your textbook. (c) Prepare a direct materials budget. (Round to nearest dollar) This is similar to Illustration 21-7 on page 1091 of your textbook. (d) Prepare a direct labor budget. (For calculations, round to the nearest hour.) This is...
4. Prepare a cash budget for Atlas Products, Inc. for the first quarter of 2011 based...
4. Prepare a cash budget for Atlas Products, Inc. for the first quarter of 2011 based on the following information. (20 points)                                                               Total Sales                             Credit Sales December 2010                                     $825,000                                   $770,000 January 2011                                           730,000                                     690,000 February 2011                                         840,000                                     780,000 March 2011                                             920,000                                     855,000 The company found that on average, about 25% of its credit sales are collected during the month when the sale is made, and the remaining 75% of the credit sales are collected during the month following the...
   . Prepare a cash budget for January through March and for the first quarter in...
   . Prepare a cash budget for January through March and for the first quarter in total. The company maintains a minimum cash balance of $70,000, and this was the balance in the cash account on January 1st. Other expenses include $35,000 per month for rent, $24,000 per month for advertising, and $66,000 per month for depreciation. In addition, variable Selling & Administrative cost is $12 per unit sold, and the company paid a $20,000 dividend in February. The company...
Question: Prepare the cash disbursement for direct materials budget for the first quarter Budget information below...
Question: Prepare the cash disbursement for direct materials budget for the first quarter Budget information below Sweetums Cookies, Inc.: A Master Budget CaseIntroductionYou knew they were good, but you never thought Grandma’s old cookie recipe would bring you this far! It all started about three years ago when you began using your Grandma’s cookie recipe to bake cookies as a little side business. You bake them right in your home and sell them to friends and local stores. Response has...
Operating Budget Create an operating budget for the first quarter of a new business. Projected Sales...
Operating Budget Create an operating budget for the first quarter of a new business. Projected Sales are: Month #1: $65,000 Month #2: $97,500 Month #3: $130,000 Month #4: $110,500 These sales are based on selling one product with a selling price of $6.50 Create a Production Budget based on Units (not dollars). Desired Finished Goods Ending Inventory each month is 10% of the next month’s projected sales. (Use the Finished Goods Ending Inventory amount for the previous year for the...
1.       Prepare a Sales Budget. Apple is Preparing bugets for the quarter that ends in December...
1.       Prepare a Sales Budget. Apple is Preparing bugets for the quarter that ends in December 31st. Budget Sales of iPhone for the next months are: September 144,000 units October 190,000 units November 260,000 units December 150,000 units January 150,000 units Selling Price is $699 per unit. 2.       The Management of Apple wants ending inventory to be equal to 10,000 sales units. On September 30, 20,000 units were on hand. Prepare a production budget. 3.       Prepare a Direct Material Budget,...
Prepare a Sales Budget. Toyota Motor is Preparing bugets for the quarter that ends in December...
Prepare a Sales Budget. Toyota Motor is Preparing bugets for the quarter that ends in December 31st. Budget Sales of Yaris Model for the next months are: September       4,000 units October            10,000 units November        6,000 units December         5,000 units January             5,000 units Selling Price is  $16,000 per unit. The Management of Toyota Motor wants ending inventory to be equal to 1,000 sales units. On September 30, 2,000 units were on hand. Prepare a production budget. Prepare a Direct Material Budget, using the amount of $7,000 for...
The following is the sales budget for Tesoro Azul, Inc., for the first quarter of 2016:...
The following is the sales budget for Tesoro Azul, Inc., for the first quarter of 2016:    January February March Sales budget $142,000 $159,000 $174,000    Credit sales are collected as follows:    70 percent in the month of the sale 25 percent in the month after the sale 5 percent in the second month after the sale    The accounts receivable balance at the end of the previous quarter was $70,150 ($61,200 of which was uncollected December sales).   ...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT