Question

In: Accounting

Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances...

Required information

Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6

[The following information applies to the questions displayed below.]

Munoz Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2019. The company president formed a planning committee to prepare a master budget for the first three months of operation. As budget coordinator, you have been assigned the following tasks:

Required

October sales are estimated to be $340,000, of which 40 percent will be cash and 60 percent will be credit. The company expects sales to increase at the rate of 20 percent per month. Prepare a sales budget.

The company expects to collect 100 percent of the accounts receivable generated by credit sales in the month following the sale. Prepare a schedule of cash receipts.

The cost of goods sold is 70 percent of sales. The company desires to maintain a minimum ending inventory equal to 20 percent of the next month’s cost of goods sold. However, ending inventory of December is expected to be $12,900. Assume that all purchases are made on account. Prepare an inventory purchases budget.

The company pays 70 percent of accounts payable in the month of purchase and the remaining 30 percent in the following month. Prepare a cash payments budget for inventory purchases.

Budgeted selling and administrative expenses per month follow:

Salary expense (fixed) $ 18,900
Sales commissions 4 % of Sales
Supplies expense 2 % of Sales
Utilities (fixed) $ 2,300
Depreciation on store fixtures (fixed)* $ 4,900
Rent (fixed) $ 5,700
Miscellaneous (fixed) $ 2,100

*The capital expenditures budget indicates that Munoz will spend $146,600 on October 1 for store fixtures, which are expected to have a $29,000 salvage value and a two-year (24-month) useful life.

Use this information to prepare a selling and administrative expenses budget.

Utilities and sales commissions are paid the month after they are incurred; all other expenses are paid in the month in which they are incurred. Prepare a cash payments budget for selling and administrative expenses.

Munoz borrows funds, in increments of $1,000, and repays them on the last day of the month. Repayments may be made in any amount available. The company also pays its vendors on the last day of the month. It pays interest of 2 percent per month in cash on the last day of the month. To be prudent, the company desires to maintain a $21,000 cash cushion. Prepare a cash budget.

he company pays 70 percent of accounts payable in the month of purchase and the remaining 30 percent in the following month. Prepare a cash payments budget for inventory purchases. (Round your final answers to the nearest whole dollar amounts.)

October November December
Schedule of Cash Payments Budget for Inventory Purchases
Payment of current month's accounts payable
Payment for prior month's accounts payable 0
Total budgeted payments for inventory $0 $0 $0

Solutions

Expert Solution

working Oct Nov Dec Quarter
Total sales T 340000 408000 489600 1237600
(340000*140%) (408000*140%)
Invemtory Purchases Budget
Oct Nov Dec Quarter
Budgeted Cost of Goods Sold (70%*T) $238,000 $285,600 $342,720 $866,320
Add Desired Ending Inventory (20%*next COGS) $57,120 $68,544 $12,900 $12,900.0
Total Needs $295,120 $354,144 $355,620 $879,220
Less Beginning Inventory $0 $57,120 $68,544 $0
Required Purcahses $295,120 $297,024 $287,076 $879,220
answer
October November December Quarter
Schedule of Cash Payments Budget for Inventory Purchases
Payment of current month's accounts payable $206,584 $207,917 $200,953 $615,454
(295120*70%) (297024*70%) (287076*70%)
Payment for prior month's accounts payable $0 $88,536 $89,107.2 $177,643
(295120*30%) (297024*30%)
Total budgeted payments for inventory $206,584 $296,453 $290,060 $793,097
If any doubt please comment

Related Solutions

Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances...
Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6 [The following information applies to the questions displayed below.] Munoz Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2019. The company president formed a planning committee to prepare a master budget for the first three months of operation. As budget coordinator, you have...
Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances...
Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6 [The following information applies to the questions displayed below.] Munoz Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2019. The company president formed a planning committee to prepare a master budget for the first three months of operation. As budget coordinator, you have...
Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2,...
Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6 [The following information applies to the questions displayed below.] Rooney Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2019. The company president formed a planning committee to prepare a master budget for the first three months of operation. As budget coordinator, you have been assigned...
Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2,...
Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6 [The following information applies to the questions displayed below.] Rundle Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2019. The company president formed a planning committee to prepare a master budget for the first three months of operation. As budget coordinator, you have been assigned...
Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2,...
Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6 [The following information applies to the questions displayed below.] Rooney Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2019. The company president formed a planning committee to prepare a master budget for the first three months of operation. As budget coordinator, you have been assigned...
Problem 7-23B Preparing a master budget for a retail company with no beginning account balances Inwood...
Problem 7-23B Preparing a master budget for a retail company with no beginning account balances Inwood Gifts Corporation begins business today, December 31, 2017. Rebecca Ortiz, the president, is trying to prepare the company’s master budget for the first three months (January, February, and March) of 2018. Since you are her good friend and an accounting student, Ms. Ortiz asks you to prepare the budget based on the following specifications: Required January sales are estimated to be $500,000, of which...
Master Budget Project Okay Company is preparing to build its master budget. The budget will detail...
Master Budget Project Okay Company is preparing to build its master budget. The budget will detail each quarter’s activity and the activity for the year in total. The master budget will be based on the following information: a. This will be the first year of operation for Okay Company. b. Budgeted unit sales by quarter for 2017 are projected as follows: First quarter 6,300, Second quarter 6,100, Third quarter 6,100 & Fourth quarter 6,450. First and second quarter 2018 budgeted...
Master Budget Project Okay Company is preparing to build its master budget. The budget will detail...
Master Budget Project Okay Company is preparing to build its master budget. The budget will detail each quarter’s activity and the activity for the year in total. The master budget will be based on the following information: This will be the first year of operation for Okay Company. Budgeted unit sales by quarter for 2017 are projected as follows: First quarter 6,300, Second quarter 6,100, Third quarter 6,100 & Fourth quarter 6,450. First and second quarter 2018 budgeted sales units...
Petesy Corporation is preparing its Master Budget for 2019. Budget information is as follows:                           &nb
Petesy Corporation is preparing its Master Budget for 2019. Budget information is as follows:                                                         Sales                      Production Cost                                Operating Expenses 2019               1st Quarter          P280,000              P192,000                              P64,000                         2nd Quarter         320,000               200,000                                  68,000                         3rd Quarter          360,000               224,000                                  72,000                         4th Quarter          352,000               200,000                                  76,000 2020               1st Quarter          320,000               224,000                                  72,000 The budgeted Finished Goods Inventories are:         2018       March 31             P56,000                         June 30                 52,000                         September 30      60,000                         December 31     48,000 The company uses...
5. ABC Company is preparing their master budget and is preparing a schedule of expected cash...
5. ABC Company is preparing their master budget and is preparing a schedule of expected cash collections from sales for the first quarter of 2019. They expect sales in January to be $400,000, February to be $300,000, and March to be $500,000. !0% of the sales will be paid for in cash. The remainder will be charged on account. From past experience, the company knows their customers take 3 months to pay their bills in total, with 40% of a...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT