Reference no: EM131240312
Managerial Accounting -
Master Budget
Case Analysis Assignment
In this assignment you are going to prepare elements of the master budget for Hancock Company using the following information. You should prepare individually the answers to the following. You should have a cover page and type your answers in excel or word.
Hancock Company, a merchandising company, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparation of the master budget for the second quarter.
a. As of December 31 (the end of the prior quarter), the company's balance sheet showed the following account balances:
|
Cash
|
$ 6,700
|
|
|
Accounts receivable
|
36,900
|
|
|
Inventory
|
11,130
|
|
|
Buildings and equipment (net)
|
120,000
|
|
|
Accounts payable
|
|
$ 32,880
|
|
Common stock
|
|
100,000
|
|
Retained earnings
|
|
41,850
|
|
|
$174,730
|
$174,730
|
b. Actual and budgeted sales are as follows:
|
December (actual)
|
$61,500
|
|
January
|
$79,500
|
|
February
|
$88,800
|
|
March
|
$89,400
|
|
April
|
$58,100
|
c. Sales are 40% for cash and 60% on credit. All payments on credit sales are collected in the month following the sale. The accounts receivable at December 31 are a result of December credit sales.
d. The company's gross margin percentage is 30% of sales. (In other words, cost of goods sold is 70% of sales.)
e. Each month's ending inventory should equal 20% of the following month's budgeted cost of goods sold.
f. One-quarter of a month's inventory purchases is paid for in the month of purchase; the other three-quarters are paid for in the following month. The accounts payable at December 31 are the result of December purchases of inventory.
g. Monthly expenses are as follows: commissions, $12,150; rent, $2,650; other expenses (excluding depreciation), 8% of sales. Assume that these expenses are paid monthly. Depreciation is $2,550 for the quarter and includes depreciation on new assets acquired during the quarter.
h. Equipment will be acquired for cash: $3,830 in January and $8,100 in February.
i. Management would like to maintain a minimum cash balance of $5,000 at the end of each month. 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, up to a total loan balance of $50,000. The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter.
Required:
Using the data above, complete the following statements and schedules for the second quarter:
1. Schedule of expected cash collections:
|
|
January
|
February
|
March
|
Total
|
|
Cash sales
|
$31,800.00
|
|
|
|
|
Credit sales
|
36,900.00
|
|
|
|
|
Total collections
|
$68,700.00
|
|
|
|
2. a. Merchandise purchases budget:
|
|
January
|
February
|
March
|
Total
|
|
Budgeted cost of goods
|
$55,650.00*
|
$62,160.00
|
|
|
|
Add desired ending inventory
|
12,432.00†
|
|
|
|
|
Total needs
|
68,082.00
|
|
|
|
|
Less beginning inventory
|
11,130.00
|
|
|
|
|
Required purchases
|
$56,952.00
|
|
|
|
|
*$79,500.00 sales × 70% = $55,650.00.
|
|
†$88,800.00 × 70% × 20% = $12,432.00.
|
b. Schedule of expected cash disbursements for merchandise purchases:
|
|
January
|
February
|
March
|
Total
|
|
December purchases
|
$32,880.00*
|
|
|
$32,880.00
|
|
January purchases
|
14,238.00
|
$42,714.00
|
|
56,952.00
|
|
February purchases
|
0.00
|
|
|
|
|
March purchases
|
0.00
|
|
|
|
|
Total cash disbursements for purchases
|
$47,118.00
|
|
|
|
|
*Beginning balance of the accounts payable.
|
3. Schedule of expected cash disbursements for selling and administrative expenses:
|
|
January
|
February
|
March
|
Total
|
|
Commissions
|
$12,150.00
|
|
|
|
|
Rent
|
2,650.00
|
|
|
|
|
Other expenses
|
6,360.00
|
|
|
|
|
Total cash disbursements for selling and administrative expenses
|
$21,160.00
|
|
|
|
4. Cash budget:
|
|
January
|
February
|
March
|
Total
|
|
Cash balance, beginning
|
$ 6,700.00
|
|
|
|
|
Add cash collections
|
68,700.00
|
|
|
|
|
Total cash available
|
75,400.00
|
|
|
|
|
Less cash disbursements:
|
|
|
|
|
|
For inventory
|
47,118.00
|
|
|
|
|
For operating expenses
|
21,160.00
|
|
|
|
|
For equipment
|
3,830.00
|
|
|
|
|
Total cash disbursements
|
72,108.00
|
|
|
|
|
Excess (deficiency) of cash Financing Etc.
|
3,292.00
|
|
|
|
5. Prepare an income statement for the quarter ending March 31 as shown in Schedule 9 in the Chapter 7.
6. Prepare a balance sheet as of March 31.
|
What are benefits of bipolar transfer functions of neurons
: What are the benefits of the bipolar transfer functions of neurons? Are they present in the brains of humans and animals? Why?
|
|
Draw a context diagram and a diagram
: 1.) Draw a Context Diagram and a Diagram 0 Data Flow Diagram that represents the information system at a typical library. 2.) On the internet, locate at least three firms that offer CASE tools as shareware or free, public domain software. Describe ..
|
|
Compute mycos diluted earnings per share for the year ended
: Compute Myco ‘s basic earnings per share for the year ended December 31, 2013. Compute Myco's diluted earnings per share for the year ended December 31, 2013.
|
|
Forms of electronically stored information
: Computer Forensics, also known as Digital Forensics, is a scientific examination by a certified computer forensic specialist, which includes the identification, collection, preservation and analysis of all forms of Electronically Stored Informatio..
|
|
Prepare an income statement for the quarter ending march
: Prepare an income statement for the quarter ending March 31 as shown in Schedule 9 in the Chapter 7. Prepare a balance sheet as of March 31.
|
|
Do linear neurons have unipolar or bipolar characteristics
: List at least three advantages that justify the use of nonlinear neurons in solving complex computing tasks.
|
|
Copyright and legal restrictions
: Photographers occasionally give permission to use images that are not free from other copyright and legal restrictions. For example, if a photographer takes a photo of a painting, it is considered a derivative work and it is subject to the paintin..
|
|
Work of an adaptive filter based on teaching
: This signal in digital form is not at your disposal so try to use a properly modified network for other signals, for example, filter a sample of sound in the form of a WAV or MP3 file. How can a similar adaptive filter network be used for picture ..
|
|
Evaluate one of the neurotransmitters covered
: Evaluate one of the neurotransmitters covered in this week's readings. Explain the role it plays in modulating responses to a drug of abuse. For example, you could choose the acetylcholine receptor system and discuss the role this neurotransmitter..
|