Ask Question, Ask an Expert

+61-413 786 465

info@mywordsolution.com

Ask Basic Finance Expert

Practical Application Assignment-

Assignment - Budget Project Information

Maple Magic Corporation is preparing the master budget for the quarter ending March 31.  It sells a single product for $45 a unit.  Sales are 20% cash and 80% credit.  The credit sales are collected 65% the following month and the remaining 35% is collected in the next month.  No credit sales and no purchases of merchandise occurred in December of the prior year.  The December 31 inventory of finished goods is 420 units and projected sales are 750, 725, 880, and 620 units for the first four months of the year.  The desired ending inventory for each month is 20% of the next month's sales. The inventory of Finished Goods expected to be on hand on April 30 is 380 units.   Each Finished Unit requires 3 kilograms of materials at a cost of $2.50 per kilo and it takes 1 and a quarter hours to complete one unit.  The company requires 20% of the next month production materials needs to be available before the start of the month.    Labour is paid at the rate of $12.80 per hour and is paid when incurred.  Production overhead is incurred based on labour hours per unit of production and costs $1.20 per hour.  Twenty-five percent of the purchases are paid in the month of purchase and 75% are paid in the following month.

Operating expenses are paid in the month incurred and consist of sales commissions (14.5% of sales), freight cost (3.5% of sales), office salaries of $6,500 a month, office supplies $200 per month, rent of $2,200 per month, and amortization of $750 per month.  The cash balance must not be negative. The beginning cash balance is $23,000.  Loans are obtained at the beginning of the month in which a cash shortage occurs and are issued in multiples of $1,000.  Interest is 1% per month based on the beginning-of-month loan balance and must be paid at the end of each month when the loan is repaid.   Maple Magic sold some securities for $25,000 cash in February.  During January it became clear that a new vehicle was needed so one was bought for $18,900 cash.

Required: Prepare a master budget for the first quarter on the excel template provided, that includes:

1) Sales budget,

2) Cash receipts schedule

3) Production budget

4) Materials budget

5) Labour budger

6) Overhead budget

7) Schedule of cash disbursements for materials 

8) Selling and administrative expense budget

9) Cash budget for each month.

10) Also prepare a budgeted income statement for the quarter.

Attachment:- Assignment Template.rar

Basic Finance, Finance

  • Category:- Basic Finance
  • Reference No.:- M91950769

Have any Question?


Related Questions in Basic Finance

On january 11998 the total assets of the mccue company were

On January 1,1998, the total assets of the McCue company were $270 million. The first present capital structure, which follows, is considered optimal. Assume that they have no short-term debt. Long-term debt              ...

With its current leverage cowcow copr will have net income

With its current leverage, COWCOW copr will have net income next year of $7 million. If COWCOWs corporate tax rate is 30% and it pays 7% interest on its debt, how much debt can COWCOW issue this year and still receive th ...

These two companies are investigating similar projects but

These two companies are investigating similar projects (but not both projects) in which they will invest. The characteristics of the two systems are given below: Project 1                    Project 2 Initial Outlay (IO) ...

What are the steps to protecting health information during

What are the steps to protecting health information during Electronic Health Records implementation?

Questions -q1 techno stock was 25 per share at the end of

Questions - Q1: TechNo stock was $25 per share at the end of last year. Since then, it paid a $1.50 per share dividend last year. The stock price is currently $23. If you owned 300 shares of TechNo, what was your percent ...

Demetrius wants to buy a 1000 face value bond that

Demetrius wants to buy a $1,000 face value bond that currently has a yield to maturity of 8.61 percent. The bond matures in 5 years and pays interest annually. The coupon rate is 8.5 percent. What is the current price of ...

What are financial ratios commonly used in quantitative

What are financial ratios commonly used in quantitative models of debt ratings? List THREE financial ratios that represent three different factors and explain why these ratios can capture the company's ability to meet it ...

What is net present value in terms of evaluating a project

What is Net Present Value in terms of evaluating a project? What is better NPV or Internal Rate of Return when evaluating?

You have inherited an apple orchard and want to sell it in

You have inherited an apple orchard and want to sell it in the next four years. An expert in apple orchard valuation has estimated the after-tax cash flow you would receive if you sold at the end of each of the next four ...

I dont understand certain financial ratios for elizabeth

I dont understand, Certain financial ratios for Elizabeth Arden for its most recent year below, along with the average ratios for its industry. Based on those ratios a. Does Arden seem to prefer to finance its assets wit ...

  • 4,153,160 Questions Asked
  • 13,132 Experts
  • 2,558,936 Questions Answered

Ask Experts for help!!

Looking for Assignment Help?

Start excelling in your Courses, Get help with Assignment

Write us your full requirement for evaluation and you will receive response within 20 minutes turnaround time.

Ask Now Help with Problems, Get a Best Answer

Why might a bank avoid the use of interest rate swaps even

Why might a bank avoid the use of interest rate swaps, even when the institution is exposed to significant interest rate

Describe the difference between zero coupon bonds and

Describe the difference between zero coupon bonds and coupon bonds. Under what conditions will a coupon bond sell at a p

Compute the present value of an annuity of 880 per year

Compute the present value of an annuity of $ 880 per year for 16 years, given a discount rate of 6 percent per annum. As

Compute the present value of an 1150 payment made in ten

Compute the present value of an $1,150 payment made in ten years when the discount rate is 12 percent. (Do not round int

Compute the present value of an annuity of 699 per year

Compute the present value of an annuity of $ 699 per year for 19 years, given a discount rate of 6 percent per annum. As