Ask Question, Ask an Expert

+1-415-315-9853

info@mywordsolution.com

Ask Macroeconomics Expert

Case Problem:

You have just been hired as the management trainee by Cravat Sales Company, a nation-wide distributor of a designer’s silk ties. The company has an exclusive franchise on the distribution of the ties and sales have grown so fast over the last few years that it has become essential to add new members to the management team. You have been given responsibility for all planning and budgeting. Your first assignment is to make a master budget for the next three months, starting from April 1. You are anxious to make a favorable impression on the president and have assembled the information beneath.

The company desires a minimum ending cash balance each month of $10,000. The ties are sold to retailers for $8 each. Recent and forecasted sales in units are as follows: January (actual) . . . . . . . . . . . . . . . February (actual) . . . . . . . . . . . . . . March (actual) . . . . . . . . . . . . . . . . April . . . . . . . . . . . . . . . . . . . . . . . . . May . . . . . . . . . . . . . . . . . . . . . . . . 20,000 24,000 28,000 35,000 June  . . . . . . . . . . . . . . . . . July. . . . . . . . . . . . . . . . . . August  . . . . . . . . . . . . . . . September  . . . . . . . . . . . . 60,000 40,000 36,000 32,000

The big build up in sales before and throughout June is due to Father’s Day. Ending inventories are supposed to equal 90% of the next month’s sales in units. The ties cost the company $5 each. Purchases are paid for as given: 50% in the month of purchase and the remaining 50% in the following month. All sales are on credit, with no discount, and payable in 15 days. The company has found, though, that only 25% of a month’s sales are collected by month-end. The additional 50% is collected in the given month and the remaining 25% is collected in the second month following sale. Bad debts have been negligible. The company’s monthly selling and administrative expenses are illustrated below:

Variable: Sales commissions. . . . . . Fixed: Wages and salaries. . . . . . Utilities  . . . . . . . . . . . . . . . Insurance  . . . . . . . . . . . . . Depreciation  . . . . . . . . . . . Miscellaneous . . . . . . . . . . $1 per tie $22,000 $14,000 $1,200 $1,500 $3,000

All the selling and administrative expenses are paid throughout the month, in cash, with the exception of depreciation and insurance expired. Land will be purchased all through May for $25,000 cash. The company declares dividends of $12,000 each quarter, payable in the first month of the given quarter. The company’s balance sheet at March 31 is shown below:

Assets Cash. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Accounts receivable ($48,000 February sales; $168,000 March sales)  . . . . . . . . . . . . . . . . . . . . . . Inventory (31,500 units)  . . . . . . . . . . . . . . . . . . . . . . . Prepaid insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . Fixed assets, net of depreciation  . . . . . . . . . . . . . . . . Total assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Liabilities and Stockholders’ Equity Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . Dividends payable  . . . . . . . . . . . . . . . . . . . . . . . . . . . Capital stock. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Retained earnings  . . . . . . . . . . . . . . . . . . . . . . . . . . . Total liabilities and stockholders’ equity  . . . . . . . . . . . $ 14,000 216,000 157,500 14,400 172,700 $574,600 $ 85,750 12,000 300,000 176,850 $574,600

The company has an agreement with a bank which permits it to borrow in increments of $1,000 at the starting of each month, up to a total loan balance of $40,000. The interest rate on such loans is 1% per month, and for simplicity, we will suppose that interest is not compounded. At the end of the quarter, the company would pay the bank all of the accumulated interest on the loan and as much of the loan as possible (in increments of $1,000), while still retaining at least $10,000 in cash.

Required:

Make a master budget for the three-month period. Comprise the given detailed budgets:

1)
a) The sales budget by month and in total.
b) The schedule of expected cash collections from sales, by month and in total.    
c) The merchandise purchases budget in units and in dollars. Illustrate the budget by month and in total.
d) The schedule of expected cash disbursements for merchandise purchases, by month and in total.

2) A cash budget. Illustrate the budget by month and in total.

3) A budgeted income statement for the three-month period. Use the contribution approach.

4) The budgeted balance sheet.

Macroeconomics, Economics

  • Category:- Macroeconomics
  • Reference No.:- M9167

Have any Question? 


Related Questions in Macroeconomics

You are interested in ins investing in a private company

You are interested in ins investing in a private company. Based on earnings multiples of similar publicly traded firms, you estimate the value of the private company's stock to be $ 13.44 per share. You plan to acquire a ...

Using aggregate demand-aggregate supply analysis explain

Using aggregate demand-aggregate supply analysis, explain the impact of an increase in consumer credit on the equilibrium price level and equilibrium real income in the short-run. Indicate which curve or curves would shi ...

1 this chapter discussed in detail the how of national

1. This chapter discussed, in detail, the "how" of national income accounting. Yet clearly not "everything" is counted. In 2008/2009, the United States was in a recession, and reported GDP was shrinking. Knowing not ever ...

Economic projectempirical project the research project

Economic Project Empirical Project The research project should be about 10 pages and should explain your data collection, model, and findings. Below is a quick guide to doing empirical research. Guide to doing an empiric ...

Question before 1970 many countries were on the gold

Question: Before 1970, many countries were on the gold standard. Since that time, floating exchange regimes have dominated the global economy. Select a country which now has a floating or a pegged exchange rate. Prior to ...

The us government has a monopoly on us dollars can money be

The U.S. government has a monopoly on U.S. dollars. Can money be supplied privately? If so what are the risks to the holder?

You helped me out a couple of weeks ago and i was wondering

You helped me out a couple of weeks ago and I was wondering if you could again?  Here is the assignment: Explain how fiscal policy is different from monetary policy, including who implements these policies, the goals of ...

You have been hired to manage a small manufacturing

You have been hired to manage a small manufacturing facility whose cost and production data are given in the table below. Workers               Total Labor Cost                Output Total Revenue 1              $100     ...

Discuss the circumstances whereby fiscal expansion leads to

Discuss the circumstances whereby fiscal expansion leads to full-crowding out.

Please provide a comprehensive answer to the following two

Please provide a comprehensive answer to the following two questions: 1) Which were the main causes of the Great Depression? 2) Why did the Great Depression last so long? Indications: - To answer these questions, please ...

  • 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

Section onea in an atwood machine suppose two objects of

SECTION ONE (a) In an Atwood Machine, suppose two objects of unequal mass are hung vertically over a frictionless

Part 1you work in hr for a company that operates a factory

Part 1: You work in HR for a company that operates a factory manufacturing fiberglass. There are several hundred empl

Details on advanced accounting paperthis paper is intended

DETAILS ON ADVANCED ACCOUNTING PAPER This paper is intended for students to apply the theoretical knowledge around ac

Create a provider database and related reports and queries

Create a provider database and related reports and queries to capture contact information for potential PC component pro

Describe what you learned about the impact of economic

Describe what you learned about the impact of economic, social, and demographic trends affecting the US labor environmen